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 12,318 - -
Change - 10.81% 16.26% 68.41% 97.86% 12.81% - -
Enterprise Value (EV) 1 3,074 2,819 3,985 6,369 13,025 14,192 13,640 13,035
Change - -8.3% 41.37% 59.84% 104.49% 8.96% -3.89% -4.43%
P/E 53.7x 20.1x 15.2x 23.9x 38.1x 36.3x 25.6x 22.2x
PBR 3.29x - 3.08x 4.44x 5.87x 6.1x 4.94x 3.88x
PEG - 0x 0.3x 3.2x 1.8x 2x 0.6x 1.5x
Capitalization / Revenue 0.81x 0.74x 0.78x 1.17x 1.97x 1.62x 1.45x 1.38x
EV / Revenue 0.98x 0.74x 0.95x 1.35x 2.35x 1.87x 1.61x 1.46x
EV / EBITDA 12.6x 7.7x 7.89x 11.1x 17.7x 13.2x 11.1x 9.02x
EV / EBIT 37.7x 13.4x 12.3x 18.7x 30.6x 23.9x 18.5x -
EV / FCF 19.6x - 52.6x 46.2x 29.9x 26.6x 20.4x -
FCF Yield 5.11% - 1.9% 2.16% 3.34% 3.76% 4.91% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.57 4.74 7.37 7.92 9.56 11.29 16.02 18.47
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 81.56 210.5 323 340.5 425.1 594.9 737.1 -
Net income 1 48.57 142.2 218.9 233.4 281.2 351.3 468 -
Net Debt 1 530 - 707.8 850.5 2,105 1,874 1,321 717.1
Reference price 2 84.29 95.37 111.70 189.16 364.39 410.18 410.18 410.18
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.($)
36.06x1.86x13.11x-.--% 12.23B
9.22x1.92x3.11x7.33% 20.76B
15.3x0.85x8.45x2.62% 3.74B
6.71x0.02x0.66x6.56% 3.61B
26.77x4.78x8.55x0.77% 2.67B
39.5x - - 0.38% 2.08B
12.61x0.59x7.37x2.63% 1.97B
Average 20.88x 1.67x 6.87x 2.9% 6.72B
Weighted average by Cap. 18.96x 1.77x 6.58x 4.12%

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.