Company Valuation: Arcosa, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,547 2,628 4,013 4,719 5,214 7,119 -
Change - 3.16% 52.74% 17.58% 10.51% 36.52% -
Enterprise Value (EV) 1 3,154 3,018 4,477 6,220 6,523 7,981 7,816
Change - -4.31% 48.36% 38.93% 4.86% 22.35% -2.07%
P/E 37.1x 10.8x 25.3x 50.6x 25.1x 33.8x 29.8x
PBR 1.3x 1.2x 1.73x 1.94x 1.98x 2.28x 2.11x
PEG - 0x -0.7x -1.2x 0x 28.66x 2.2x
Capitalization / Revenue 1.25x 1.17x 1.74x 1.84x 1.81x 2.72x 2.5x
EV / Revenue 1.55x 1.35x 1.94x 2.42x 2.26x 3.04x 2.74x
EV / EBITDA 11.1x 9.28x 12.2x 13.9x 11.2x 14.2x 12.8x
EV / EBIT 22.7x 8.65x 20.6x 31.5x 19.1x 24.2x 21.2x
EV / FCF 38.7x 83.1x 47.6x 18.8x 37.2x 50.1x 39.5x
FCF Yield 2.58% 1.2% 2.1% 5.31% 2.69% 2% 2.53%
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 4.29 4.863
Distribution rate 14.1% 3.96% 6.13% 10.5% 4.72% 4.66% 4.11%
Net sales 1 2,036 2,243 2,308 2,570 2,883 2,621 2,849
EBITDA 1 283.3 325.1 367.6 447 583.3 562.5 611
EBIT 1 139 349 217.3 197.6 341.9 330.4 368.8
Net income 1 69.6 245.8 159.2 93.7 208.4 216.9 240.6
Net Debt 1 606.6 390.2 463.9 1,502 1,308 861.8 696.9
Reference price 2 52.70 54.34 82.64 96.74 106.32 145.00 145.00
Nbr of stocks (in thousands) 48,330 48,354 48,564 48,777 49,045 49,096 -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.8x3.04x14.19x0.14% 7.12B
68.18x2.94x28.76x0.07% 98.82B
13.19x1.07x5.85x4.46% 71.87B
40.7x4.99x27.66x0.17% 61.72B
26.14x1.99x19.33x1.19% 56.93B
56.3x4.68x29.95x1.61% 46.79B
33.26x0.78x13.22x1.91% 39.16B
28.67x0.55x8.86x2.1% 36.38B
26.77x1.73x16.73x0.18% 34.74B
4.71x0.3x6.27x6.03% 27.97B
Average 33.17x 2.21x 17.08x 1.79% 48.15B
Weighted average by Cap. 37.32x 2.39x 19.04x 1.68%

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.