Company Valuation: Matrix Service Company

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 135.6 159.3 271.2 373 385.4 283.8 - -
Change - 17.52% 70.22% 37.56% 3.33% -26.38% - -
Enterprise Value (EV) 1 83.19 114.5 130.6 123.4 137.5 33.73 18.14 283.8
Change - 37.63% 14.03% -5.5% 11.42% -75.46% -46.21% 1,464.15%
P/E -2.12x -3.04x -10.9x -12.7x -152x 16.9x 14.4x 18.2x
PBR 0.6x 0.85x 1.65x 2.61x 2.72x 1.63x 1.43x 1.4x
PEG - 0.2x 0.2x -0.8x 1.7x -0x 0.9x -0.9x
Capitalization / Revenue 0.19x 0.2x 0.37x 0.48x 0.44x 0.3x 0.29x 0.29x
EV / Revenue 0.12x 0.14x 0.18x 0.16x 0.16x 0.04x 0.02x 0.29x
EV / EBITDA -1.55x -4.82x -5.64x -4.92x 8.58x 1.18x 0.49x 8.36x
EV / EBIT -1.21x -3.06x -3.82x -3.52x 398x 2.33x 0.85x 16.7x
EV / FCF -1.45x 92.5x 1.99x 1.12x 96.5x -12.2x 1.2x 18.5x
FCF Yield -69.2% 1.08% 50.2% 89% 1.04% -8.22% 83.6% 5.4%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.39 -1.94 -0.91 -1.06 -0.09 0.595 0.695 0.55
Distribution rate - - - - - - - -
Net sales 1 707.8 795 728.2 769.3 873.6 932.2 985.4 969.7
EBITDA 1 -53.64 -23.74 -23.13 -25.06 16.03 28.55 36.91 33.94
EBIT 1 -68.9 -37.43 -34.15 -35.07 0.345 14.49 21.39 16.99
Net income 1 -63.9 -52.36 -24.98 -29.46 -2.58 17.12 20.03 16.13
Net Debt 1 -52.37 -44.81 -140.6 -249.6 -248 -250 -265.6 -
Reference price 2 5.06 5.89 9.93 13.51 13.70 10.03 10.03 10.03
Nbr of stocks (in thousands) 26,791 27,047 27,309 27,610 28,134 28,292 - -
Announcement Date 10/7/22 9/11/23 9/9/24 9/9/25 9/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.59x0.03x1.02x - 279M
55.04x2.54x24.23x0.07% 95.73B
12.19x1.05x5.73x4.79% 70.41B
34x4.27x23.21x0.2% 58.02B
25.94x2x19.66x1.18% 55.34B
50.17x3.99x25.34x1.89% 39.47B
27.1x0.68x11.21x2.28% 34.12B
22.9x1.56x14.41x0.2% 33.09B
21.74x0.43x6.87x2.76% 29.68B
4.94x0.31x5.78x5.95% 26.39B
Average 27.06x 1.69x 13.75x 2.15% 44.25B
Weighted average by Cap. 31.59x 2.10x 16.66x 1.85%

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. MTRX Stock
  4. Valuation Matrix Service Company
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!