Valuation MasTec, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:01:30 2026-07-24 EDT			5-day change	1st Jan Change
311.50 ^EUR	+1.07%		+7.75%	+67.47%

07-02	Machinery, Infra Service, Multi-Industry Companies Set for Positive Quarterly Prints, Truist Says	MT
07-01	Oaktree-backed ITG jumps in Nasdaq debut, signaling strong AI infrastructure demand	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,685	6,566	5,868	10,609	16,877	26,350	-	-
Change	-	-1.78%	-10.63%	80.81%	59.08%	56.13%	-	-
Enterprise Value (EV) ¹	8,339	9,420	8,404	12,434	18,812	29,146	28,200	26,834
Change	-	12.96%	-10.79%	47.96%	51.3%	54.93%	-3.25%	-4.84%
P/E	20.7x	203x	-118x	66.1x	42.9x	45.3x	28.5x	21.5x
PBR	2.78x	2.45x	2.22x	3.71x	5.26x	6.89x	6.1x	5.26x
PEG	-	-2.2x	0x	-0x	0x	1x	0.5x	0.7x
Capitalization / Revenue	0.84x	0.67x	0.49x	0.86x	1.18x	1.43x	1.19x	1.06x
EV / Revenue	1.05x	0.96x	0.7x	1.01x	1.32x	1.59x	1.27x	1.07x
EV / EBITDA	8.95x	12.1x	9.77x	12.4x	16.4x	18x	13.2x	10.6x
EV / EBIT	18.5x	75.3x	105x	28.5x	28.8x	28x	18.6x	14.1x
EV / FCF	13.4x	106x	17x	12.8x	65.8x	43.4x	26.2x	17.6x
FCF Yield	7.47%	0.94%	5.88%	7.82%	1.52%	2.31%	3.82%	5.67%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	4.45	0.42	-0.64	2.06	5.07	7.45	11.87	15.71
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,952	9,778	11,996	12,303	14,299	18,380	22,221	24,973
EBITDA ¹	931.3	780.6	860.3	1,006	1,150	1,620	2,130	2,538
EBIT ¹	449.7	125.1	80.11	436.4	652.6	1,041	1,512	1,897
Net income ¹	328.8	33.35	-49.95	162.8	399	599.7	959.1	1,272
Net Debt ¹	1,653	2,854	2,536	1,824	1,935	2,796	1,850	484.3
Reference price ²	92.28	85.33	75.72	136.14	217.37	337.84	337.84	337.84
Nbr of stocks (in thousands)	72,445	76,949	77,494	77,930	77,642	77,994	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	2/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MYR GROUP INC.	33.81x	1.37x	17.51x	-	5.9B
SOLV ENERGY, INC.	24.96x	0.82x	6.92x	-	3.34B
LS MARINE SOLUTION CO., LTD.	66.63x	-	-	-	1.07B
AL-BABTAIN POWER AND TELECOMMUNICATIONS COMPANY	8.25x	1.61x	7.35x	4.12%	1.03B
SKIPPER LIMITED	28.41x	-	-	-	620M
POWER CONSTRUCTIONNO.1	8.15x	-	-	-	330M
Average	28.37x	1.27x	10.59x	4.12%	2.05B
Weighted average by Cap.	31.15x	1.22x	13.04x	4.12%