Valuation Sacyr, S.A.

Stocks

Real-time Estimate Tradegate 03:31:21 2026-10-02 EDT			5-day change	1st Jan Change
3.914 ^EUR	+0.72%		-3.36%	+1.03%

08-12	The IBEX 35 rises as investors await US inflation data	RE
08-10	Spanish stocks - Factors to watch on Aug 10	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,402	1,658	2,021	2,464	3,060	3,090	-	-
Change	-	18.22%	21.89%	21.93%	24.21%	0.97%	-	-
Enterprise Value (EV) ¹	7,251	1,658	8,429	9,355	9,419	10,048	10,177	10,426
Change	-	-77.14%	408.4%	10.99%	0.69%	6.68%	1.28%	2.45%
P/E	-7.37x	15.3x	14.2x	21.2x	35.1x	20.3x	17.3x	15.4x
PBR	3.42x	-	2.68x	2.47x	2.96x	2.92x	2.9x	2.91x
PEG	-	-0x	0.5x	-0.7x	-1.3x	0.3x	1x	1.2x
Capitalization / Revenue	0.3x	0.28x	0.44x	0.54x	0.66x	0.65x	0.62x	0.61x
EV / Revenue	1.55x	0.28x	1.83x	2.05x	2.02x	2.1x	2.06x	2.06x
EV / EBITDA	7.86x	1.1x	5.53x	6.92x	6.94x	7.46x	7.08x	7.05x
EV / EBIT	9.44x	1.27x	6.74x	7.52x	8.65x	8.93x	8.43x	8.37x
EV / FCF	-21.2x	-	13.5x	25.2x	17.9x	-21.4x	37.7x	29x
FCF Yield	-4.71%	-	7.41%	3.96%	5.57%	-4.68%	2.65%	3.45%
Dividend per Share ²	0.103	-	0.136	0.141	-	0.1705	0.1753	0.1782
Rate of return	4.51%	-	4.35%	4.43%	-	4.39%	4.51%	4.59%
EPS ²	-0.31	0.17	0.22	0.15	0.11	0.1918	0.2246	0.2527
Distribution rate	-33.2%	-	61.8%	94%	-	88.9%	78%	70.5%
Net sales ¹	4,675	5,852	4,609	4,571	4,660	4,778	4,946	5,065
EBITDA ¹	922.9	1,502	1,523	1,352	1,358	1,347	1,436	1,480
EBIT ¹	768.2	1,303	1,251	1,245	1,089	1,125	1,208	1,246
Net income ¹	-189.2	110.5	153.2	113.4	85.79	152	182.2	197.6
Net Debt ¹	5,848	-	6,408	6,891	6,359	6,958	7,087	7,336
Reference price ²	2.286	2.600	3.126	3.182	3.866	3.886	3.886	3.886
Nbr of stocks (in thousands)	613,491	637,657	646,431	774,315	791,585	795,131	-	-
Announcement Date	2/25/22	2/24/23	2/29/24	2/27/25	2/26/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SACYR, S.A.	20.26x	2.1x	7.46x	4.39%	3.48B
QUANTA SERVICES, INC.	57.17x	2.64x	25.17x	0.07%	99.62B
VINCI	11.62x	1.01x	5.53x	5.03%	65.88B
COMFORT SYSTEMS USA, INC.	34.7x	4.37x	23.7x	0.19%	59.21B
LARSEN & TOUBRO LIMITED	24.76x	1.92x	18.92x	1.19%	52.66B
FERROVIAL N.V.	48.38x	3.9x	24.64x	2%	37.76B
EMCOR GROUP, INC.	23.48x	1.6x	14.78x	0.2%	33.92B
HOCHTIEF AG	27.15x	0.68x	11.23x	2.27%	33.56B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.83x	0.43x	6.79x	2.83%	28.72B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.71B
Average	27.44x	1.90x	14.42x	2.38%	44.15B
Weighted average by Cap.	32.13x	2.13x	16.90x	1.85%