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 8,047 - -
Change - 10.81% 16.26% 68.41% 97.86% -26.31% - -
Enterprise Value (EV) 1 3,074 2,819 3,985 6,369 13,025 9,867 9,258 8,484
Change - -8.3% 41.37% 59.84% 104.49% -24.25% -6.17% -8.36%
P/E 53.7x 20.1x 15.2x 23.9x 38.1x 23.6x 17.9x 14.3x
PBR 3.29x - 3.08x 4.44x 5.87x 3.63x 2.96x 2.42x
PEG - 0x 0.3x 3.2x 1.8x 1.3x 0.6x 0.6x
Capitalization / Revenue 0.81x 0.74x 0.78x 1.17x 1.97x 1.06x 0.94x 0.83x
EV / Revenue 0.98x 0.74x 0.95x 1.35x 2.35x 1.3x 1.08x 0.88x
EV / EBITDA 12.6x 7.7x 7.89x 11.1x 17.7x 9.08x 7.23x 5.72x
EV / EBIT 37.7x 13.4x 12.3x 18.7x 30.6x 16.7x 11.7x 9.26x
EV / FCF 19.6x - 52.6x 46.2x 29.9x 17.6x 13.7x 9.97x
FCF Yield 5.11% - 1.9% 2.16% 3.34% 5.67% 7.32% 10%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.57 4.74 7.37 7.92 9.56 11.29 14.93 18.63
Distribution rate - - - - - - - -
Net sales 1 3,131 3,808 4,176 4,702 5,546 7,581 8,583 9,659
EBITDA 1 244.3 366.1 504.8 576.3 737.7 1,087 1,281 1,483
EBIT 1 81.56 210.5 323 340.5 425.1 591.5 793.1 916.4
Net income 1 48.57 142.2 218.9 233.4 281.2 343 454.4 571.6
Net Debt 1 530 - 707.8 850.5 2,105 1,820 1,211 437.2
Reference price 2 84.29 95.37 111.70 189.16 364.39 266.79 266.79 266.79
Nbr of stocks (in thousands) 30,181 29,557 29,338 29,176 29,967 30,161 - -
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.($)
24.05x1.32x9.21x-.--% 8.19B
9x1.89x3.11x7.5% 19.78B
15.96x0.9x8.97x2.44% 4.09B
6.71x0.04x1.15x6.57% 3.6B
26.29x4.92x8.86x0.62% 2.85B
40.47x - - 0.37% 2.15B
12.36x0.58x7.28x2.65% 2B
Average 19.26x 1.61x 6.43x 2.88% 6.1B
Weighted average by Cap. 15.26x 1.66x 5.37x 4.45%

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.