Company Valuation: UFP Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 5,567 4,941 7,875 6,814 5,325 4,717 - -
Change - -11.24% 59.36% -13.47% -21.85% -11.42% - -
Enterprise Value (EV) 1 5,577 4,624 6,994 5,837 4,630 4,050 3,956 4,717
Change - -17.09% 51.26% -16.54% -20.69% -12.52% -2.32% 19.22%
P/E ratio 10.5x 7.31x 15.8x 16.6x 18.6x 18.3x 15.6x -
PBR 2.81x 1.87x 2.62x 2.11x - 1.47x 1.38x -
PEG - 0.3x -0.6x -1x -0.7x -2.14x 0.9x -
Capitalization / Revenue 0.64x 0.51x 1.09x 1.02x 0.84x 0.76x 0.72x 0.66x
EV / Revenue 0.65x 0.48x 0.97x 0.88x 0.73x 0.65x 0.6x 0.66x
EV / EBITDA 6.68x 4.21x 8.64x 8.56x 8.22x 7.75x 6.7x 6.69x
EV / EBIT 7.56x 4.87x 10.8x 11.9x 12.7x 12.1x 9.98x 9.67x
EV / FCF 15.4x 7.03x 8.97x 14.2x 16.8x 21.8x 19.2x 11.6x
FCF Yield 6.48% 14.2% 11.1% 7.03% 5.97% 4.59% 5.2% 8.63%
Dividend per Share 2 0.65 0.95 1.1 - - - - -
Rate of return 0.72% 1.18% 0.86% - - - - -
EPS 2 8.59 10.97 8.07 6.77 5 4.573 5.347 -
Distribution rate 7.57% 8.66% 13.6% - - - - -
Net sales 1 8,636 9,627 7,218 6,652 6,320 6,235 6,582 7,194
EBITDA 1 834.9 1,097 809.9 682.3 563.6 522.8 590.6 705
EBIT 1 737.6 950.2 646.5 492.2 363.9 335.4 396.3 488
Net income 1 535.6 692.7 514.3 414.6 294.8 267.8 317.8 -
Net Debt 1 9.562 -317.5 -880.6 -976.7 -695.3 -666.4 -760.3 -
Reference price 2 89.96 80.17 127.40 112.21 92.83 83.51 83.51 83.51
Nbr of stocks (in thousands) 61,888 61,638 61,813 60,725 57,363 56,480 - -
Announcement Date 2/16/22 2/21/23 2/20/24 2/17/25 2/23/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.26x0.65x7.75x - 4.72B
27.82x4.05x14.3x3.19% 7.48B
-5.55x0.4x12.41x - 1.03B
93.25x2.3x22.03x0.24% 610M
12.33x0.62x6x2.57% 251M
Average 29.22x 1.60x 12.50x 2% 2.82B
Weighted average by Cap. 24.72x 2.51x 12.15x 2.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. UFPI Stock
  4. Valuation UFP Industries, Inc.