Company Valuation: Maximus, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,114 3,504 4,539 5,606 5,149 3,046 - -
Change - -31.49% 29.54% 23.5% -8.16% -40.84% - -
Enterprise Value (EV) 5,114 3,504 4,539 5,606 5,149 3,046 3,046 3,046
Change - -31.49% 29.54% 23.5% -8.16% -40.84% 0% 0%
P/E 17.8x 17.6x 28.4x 18.7x 16.6x 8.31x 8.05x 7.06x
PBR - - - - - - - -
PEG - -0.6x -1.4x 0.2x 1.6x 0.3x 2.56x 0.5x
Capitalization / Revenue 1.2x 0.76x 0.93x 1.06x 0.95x 0.58x 0.57x 0.52x
EV / Revenue 0x 0x 0x 0x 0x 0.58x 0.57x 0.52x
EV / EBITDA 0x 0x 0x 0x 0x 4.27x 4.29x 3.77x
EV / EBIT 0x 0x 0x 0x 0x 5.2x 5.24x 4.49x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.67 3.29 2.63 4.99 5.51 7.005 7.225 8.24
Distribution rate - - - - - - - -
Net sales 1 4,254 4,631 4,905 5,306 5,431 5,227 5,378 5,834
EBITDA 1 499.2 458.7 444.1 614 701.6 712.8 710.1 807.1
EBIT 1 408.5 325.9 294.8 488.5 528.3 585.6 581.7 678.6
Net income 1 291.2 203.8 161.8 306.9 319 377.7 381.3 433.8
Net Debt - - - - - - - -
Reference price 2 83.20 57.87 74.68 93.16 91.37 58.18 58.18 58.18
Nbr of stocks (in thousands) 61,472 60,551 60,784 60,177 56,350 52,358 - -
Announcement Date 11/18/21 11/21/22 11/15/23 11/20/24 11/20/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.57x6.67x23.68x0.94% 80.36B
37.94x1.26x13.59x0.98% 16.86B
20.54x2.09x10.32x3.59% 14.31B
25.46x2.84x12.17x2.93% 12.11B
23.52x3.31x12.76x2.44% 7.57B
14.69x0.63x8.9x1.46% 6.55B
10.27x1.21x6.45x2.04% 6.12B
21.45x2.31x10.9x-.--% 5.53B
Average 23.80x 2.54x 12.35x 1.8% 18.68B
Weighted average by Cap. 31.03x 4.49x 17.95x 1.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!