Company Valuation: Arcosa, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,547 2,628 4,013 4,719 5,214 7,140 - -
Change - 3.16% 52.74% 17.58% 10.51% 36.93% - -
Enterprise Value (EV) 1 3,154 3,018 4,477 6,220 6,523 7,906 7,742 7,140
Change - -4.31% 48.36% 38.93% 4.86% 21.21% -2.07% -7.78%
P/E 37.1x 10.8x 25.3x 50.6x 25.1x 35.9x 29.6x 28.8x
PBR 1.3x 1.2x 1.73x 1.94x 1.98x 2.31x 2.13x -
PEG - 0x -0.7x -1.2x 0x -8.23x 1.4x 10.88x
Capitalization / Revenue 1.25x 1.17x 1.74x 1.84x 1.81x 2.76x 2.52x 2.45x
EV / Revenue 1.55x 1.35x 1.94x 2.42x 2.26x 3.05x 2.73x 2.45x
EV / EBITDA 11.1x 9.28x 12.2x 13.9x 11.2x 14.2x 12.7x 11.3x
EV / EBIT 22.7x 8.65x 20.6x 31.5x 19.1x 24.4x 20.9x 18.5x
EV / FCF 38.7x 83.1x 47.6x 18.8x 37.2x 45x 39.2x -
FCF Yield 2.58% 1.2% 2.1% 5.31% 2.69% 2.22% 2.55% -
Dividend per Share 2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 -
Rate of return 0.38% 0.37% 0.24% 0.21% 0.19% 0.14% 0.14% -
EPS 2 1.42 5.05 3.26 1.91 4.24 4.055 4.91 5.04
Distribution rate 14.1% 3.96% 6.13% 10.5% 4.72% 4.93% 4.07% -
Net sales 1 2,036 2,243 2,308 2,570 2,883 2,589 2,839 2,920
EBITDA 1 283.3 325.1 367.6 447 583.3 558.1 609.5 632
EBIT 1 139 349 217.3 197.6 341.9 323.8 370.3 386.5
Net income 1 69.6 245.8 159.2 93.7 208.4 396.4 242.9 247.9
Net Debt 1 606.6 390.2 463.9 1,502 1,308 765.9 602.1 -
Reference price 2 52.70 54.34 82.64 96.74 106.32 145.40 145.40 145.40
Nbr of stocks (in thousands) 48,330 48,354 48,564 48,777 49,045 49,107 - -
Announcement Date 2/23/22 2/23/23 2/22/24 2/27/25 2/26/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.86x3.05x14.17x0.14% 7.14B
59.86x2.73x26.04x0.06% 103B
13.3x1.12x6.14x4.4% 77.54B
36.61x4.62x25.07x0.18% 62.33B
27.2x2.08x20.43x1.11% 58.45B
57.22x4.54x28.74x1.57% 46.34B
30.8x0.76x12.56x2.01% 38.59B
25.53x1.75x16.13x0.18% 36.89B
25.57x0.52x8.28x2.31% 35.13B
4.48x0.3x5.98x6.28% 26.96B
Average 31.64x 2.15x 16.35x 1.83% 49.25B
Weighted average by Cap. 34.79x 2.29x 18.04x 1.69%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ACA Stock
  4. Valuation Arcosa, Inc.