Company Valuation: Dycom Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,544 2,819 3,277 5,519 10,920 12,253 - -
Change - 10.81% 16.26% 68.41% 97.86% 12.21% - -
Enterprise Value (EV) 1 3,074 2,819 3,985 6,369 13,025 14,127 13,574 12,970
Change - -8.3% 41.37% 59.84% 104.49% 8.46% -3.91% -4.45%
P/E 53.7x 20.1x 15.2x 23.9x 38.1x 36.3x 25.5x 22.1x
PBR 3.29x - 3.08x 4.44x 5.87x 6.07x 4.91x 3.86x
PEG - 0x 0.3x 3.2x 1.8x 2.1x 0.6x 1.4x
Capitalization / Revenue 0.81x 0.74x 0.78x 1.17x 1.97x 1.62x 1.45x 1.37x
EV / Revenue 0.98x 0.74x 0.95x 1.35x 2.35x 1.86x 1.6x 1.45x
EV / EBITDA 12.6x 7.7x 7.89x 11.1x 17.7x 13.1x 11x 8.97x
EV / EBIT 37.7x 13.4x 12.3x 18.7x 30.6x 23.8x 18.4x -
EV / FCF 19.6x - 52.6x 46.2x 29.9x 26.5x 20.7x 19.9x
FCF Yield 5.11% - 1.9% 2.16% 3.34% 3.78% 4.83% 5.03%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.57 4.74 7.37 7.92 9.56 11.25 16.01 18.46
Distribution rate - - - - - - - -
Net sales 1 3,131 3,808 4,176 4,702 5,546 7,586 8,467 8,951
EBITDA 1 244.3 366.1 504.8 576.3 737.7 1,075 1,232 1,445
EBIT 1 81.56 210.5 323 340.5 425.1 594.2 736.6 -
Net income 1 48.57 142.2 218.9 233.4 281.2 349.7 467.5 -
Net Debt 1 530 - 707.8 850.5 2,105 1,874 1,322 717.9
Reference price 2 84.29 95.37 111.70 189.16 364.39 407.99 407.99 407.99
Nbr of stocks (in thousands) 30,181 29,557 29,338 29,176 29,967 30,031 - -
Announcement Date 3/2/22 3/1/23 2/28/24 2/26/25 3/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.28x1.86x13.14x-.--% 12.25B
9.59x1.97x3.19x7.05% 21.69B
15.55x0.85x8.39x2.57% 3.83B
6.71x0.01x0.34x6.5% 3.63B
27.11x4.85x8.74x0.71% 2.78B
45.6x - - 0.33% 2.41B
12.1x0.57x7.09x2.74% 1.93B
Average 21.85x 1.69x 6.82x 2.84% 6.93B
Weighted average by Cap. 19.48x 1.81x 6.54x 4%

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. DY Stock
  4. Valuation Dycom Industries, Inc.