|
Market Closed -
NYSE
16:00:03 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 73.28 USD | +1.72% |
|
+7.92% | +60.42% |
| 08-06 | Cactus Insider Sold Shares Worth $476,010, According to a Recent SEC Filing | MT |
| 08-05 | Cactus Insider Sold Shares Worth $6,388,800, According to a Recent SEC Filing | MT |
Company Valuation: Cactus, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,248 | 3,052 | 2,966 | 3,890 | 3,145 | 5,110 | - | - |
| Change | - | 35.77% | -2.82% | 31.17% | -19.16% | 62.5% | - | - |
| Enterprise Value (EV) 1 | 1,946 | 2,707 | 2,832 | 3,547 | 2,650 | 4,713 | 4,482 | 5,110 |
| Change | - | 39.11% | 4.61% | 25.26% | -25.29% | 77.84% | -4.9% | 14.01% |
| P/E | 45.9x | 27.9x | 17.7x | 21.1x | 19x | 27.2x | 22.8x | - |
| PBR | 4.85x | 5.37x | 3.43x | 4.35x | 2.57x | 3.9x | 3.41x | - |
| PEG | - | 0x | 0.4x | 2.71x | -1.5x | 2.3x | 1.2x | - |
| Capitalization / Revenue | 5.12x | 4.43x | 2.7x | 3.44x | 2.91x | 2.99x | 2.88x | 2.77x |
| EV / Revenue | 4.44x | 3.93x | 2.58x | 3.14x | 2.46x | 2.76x | 2.53x | 2.77x |
| EV / EBITDA | 16.2x | 11.9x | 7.11x | 9.05x | 7.51x | 9.95x | 8.97x | 9.36x |
| EV / EBIT | 25.8x | 15.5x | 10.7x | 12.2x | 10.6x | 16.1x | 12.5x | 12.3x |
| EV / FCF | 39.1x | 30.2x | 9.56x | 12.8x | 12.4x | 15.9x | 15.2x | 13.4x |
| FCF Yield | 2.56% | 3.31% | 10.5% | 7.81% | 8.06% | 6.3% | 6.6% | 7.46% |
| Dividend per Share 2 | 0.38 | 0.44 | 0.46 | 0.5 | 0.54 | 0.5833 | 0.59 | 0.58 |
| Rate of return | 1% | 0.88% | 1.01% | 0.86% | 1.18% | 0.8% | 0.81% | 0.79% |
| EPS 2 | 0.83 | 1.8 | 2.57 | 2.77 | 2.41 | 2.693 | 3.22 | - |
| Distribution rate | 45.8% | 24.4% | 17.9% | 18.1% | 22.4% | 21.7% | 18.3% | - |
| Net sales 1 | 438.6 | 688.4 | 1,097 | 1,130 | 1,079 | 1,710 | 1,773 | 1,843 |
| EBITDA 1 | 120.4 | 227.9 | 398.1 | 392 | 353 | 473.8 | 499.7 | 546 |
| EBIT 1 | 75.43 | 174.7 | 264.4 | 289.6 | 250.5 | 293.3 | 359.6 | 416.1 |
| Net income 1 | 49.59 | 110.2 | 169.2 | 185.4 | 166 | 226.5 | 240.5 | - |
| Net Debt 1 | -301.7 | -344.5 | -133.8 | -342.8 | -494.6 | -397.2 | -627.9 | - |
| Reference price 2 | 38.13 | 50.26 | 45.40 | 58.36 | 45.68 | 73.28 | 73.28 | 73.28 |
| Nbr of stocks (in thousands) | 58,949 | 60,719 | 65,323 | 66,656 | 68,840 | 69,733 | - | - |
| Announcement Date | 2/28/22 | 2/23/23 | 2/28/24 | 2/26/25 | 2/25/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.75x | 2.71x | 9.76x | 0.81% | 5.02B | |
| 21.07x | 2.29x | 10.48x | 2.25% | 77.26B | |
| 21.08x | 2.65x | 14.69x | 1.45% | 62.98B | |
| 25.09x | 2.73x | 13.5x | 0.26% | 30.07B | |
| 13.75x | 1.43x | 7.83x | 2.08% | 27.36B | |
| 27.53x | 0.54x | 4.67x | 3.63% | 10.21B | |
| 23.61x | 0.86x | 7.66x | 1.94% | 7.36B | |
| 7.4x | 1.48x | 5.99x | 3.07% | 6.8B | |
| 17.02x | 1.46x | 6.89x | 1.2% | 6.6B | |
| 31.19x | 5.98x | 10.8x | 3.2% | 6.31B | |
| Average | 21.45x | 2.21x | 9.23x | 1.99% | 24B | |
| Weighted average by Cap. | 20.98x | 2.29x | 11.09x | 1.81% |
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
- Stock Market
- Stocks
- WHD Stock
- Valuation Cactus, Inc.
Select your edition
All financial news and data tailored to specific country editions
