Company Valuation: L.B. Foster Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 149 105.8 243.6 291.3 280.1 394.5 - -
Change - -28.98% 130.22% 19.61% -3.86% 40.84% - -
Enterprise Value (EV) 1 149 105.8 243.6 335.8 318.5 419.6 390.7 361.5
Change - -28.98% 130.22% 37.88% -5.16% 31.74% -6.89% -7.47%
P/E 40.4x -2.28x 169x 6.92x 39.1x 23.1x 18.5x 14.8x
PBR - - - 1.6x 1.56x 2.11x 1.83x 1.6x
PEG - 0x -2x 0x -0.5x 0x 0.7x 0.6x
Capitalization / Revenue 0.29x 0.21x 0.45x 0.55x 0.52x 0.7x 0.68x 0.64x
EV / Revenue 0.29x 0.21x 0.45x 0.63x 0.59x 0.75x 0.68x 0.58x
EV / EBITDA 6.95x 4.38x 7.67x 10x 8.15x 9.9x 8.24x 6.72x
EV / EBIT 33.3x -14.7x 24x 16.4x 14.6x 15.1x 11x 8.88x
EV / FCF - - - 26.2x 12.6x 21x 13.6x 12.4x
FCF Yield - - - 3.82% 7.91% 4.77% 7.37% 8.08%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.34 -4.25 0.13 3.89 0.69 1.62 2.025 2.54
Distribution rate - - - - - - - -
Net sales 1 513.6 497.5 543.7 530.8 540 562.4 576.6 620.4
EBITDA 1 21.43 24.18 31.78 33.58 39.09 42.36 47.43 53.8
EBIT 1 4.471 -7.206 10.14 20.51 21.88 27.87 35.4 40.7
Net income 1 3.626 -45.56 1.464 42.95 7.545 17.33 21.92 27.4
Net Debt 1 - - - 44.49 38.41 25.1 -3.8 -33
Reference price 2 13.75 9.68 21.99 26.90 26.95 37.50 37.50 37.50
Nbr of stocks (in thousands) 10,834 10,929 11,076 10,830 10,393 10,520 - -
Announcement Date 3/1/22 3/6/23 3/5/24 3/4/25 3/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.51x0.76x10.05x - 401M
32.37x4.45x18.8x0.42% 50.26B
11.82x0.38x3.9x4.08% 24.78B
16.58x1.62x9.57x0.52% 10.25B
15.45x0.58x7.13x3.54% 3.03B
12.13x0.52x6.24x2.85% 2.69B
13.54x3.44x8.82x4.2% 2.37B
15.1x1.18x10.31x2.9% 1.42B
Average 17.56x 1.62x 9.35x 2.64% 11.9B
Weighted average by Cap. 23.44x 2.76x 12.79x 1.69%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. FSTR Stock
  4. Valuation L.B. Foster Company