|
Market Closed -
NYSE
16:00:02 2026-10-13 EDT
|
5-day change | 1st Jan Change | ||
| 291.50 USD | +1.81% |
|
+0.23% | -13.49% |
| 10-12 | Watsco Closes Acquisition of Granite Group | MT |
| 10-01 | Watsco Declares Quarterly Dividend on Each Outstanding Share of Its Common and Class B Common Stock, Payable on October 30, 2026 | CI |
Company Valuation: Watsco, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,053 | 8,815 | 15,735 | 18,179 | 12,792 | 11,226 | - | - |
| Change | - | -20.25% | 78.5% | 15.53% | -29.63% | -12.24% | - | - |
| Enterprise Value (EV) 1 | 11,108 | 8,758 | 15,540 | 17,507 | 12,476 | 10,409 | 10,277 | 10,120 |
| Change | - | -21.16% | 77.44% | 12.66% | -28.74% | -16.57% | -1.26% | -1.53% |
| P/E | 29x | 16.2x | 31.3x | 35.6x | 27.5x | 23.9x | 22x | 20.7x |
| PBR | 6.66x | 4.71x | 7.02x | 6.69x | 4.59x | 3.39x | 3.27x | 3.1x |
| PEG | - | 0.4x | -2.8x | -13.15x | -3.48x | -45.65x | 2.47x | 3.49x |
| Capitalization / Revenue | 1.76x | 1.21x | 2.16x | 2.39x | 1.77x | 1.49x | 1.41x | 1.32x |
| EV / Revenue | 1.77x | 1.2x | 2.13x | 2.3x | 1.72x | 1.38x | 1.29x | 1.19x |
| EV / EBITDA | 16.9x | 10.1x | 18.7x | 21.3x | 16.3x | 13.4x | 12.1x | 10.7x |
| EV / EBIT | 17.7x | 10.5x | 19.6x | 22.4x | 17.3x | 14.4x | 13x | 11.4x |
| EV / FCF | 34.1x | 16.3x | 29.4x | 23.6x | 23.3x | 18.5x | 16.1x | 15.8x |
| FCF Yield | 2.93% | 6.14% | 3.4% | 4.25% | 4.29% | 5.42% | 6.2% | 6.34% |
| Dividend per Share 2 | 7.625 | 8.55 | 9.8 | 10.55 | 11.7 | 12.51 | 12.65 | 13.02 |
| Rate of return | 2.44% | 3.43% | 2.29% | 2.23% | 3.47% | 4.29% | 4.34% | 4.47% |
| EPS 2 | 10.78 | 15.41 | 13.67 | 13.3 | 12.25 | 12.19 | 13.27 | 14.06 |
| Distribution rate | 70.7% | 55.5% | 71.7% | 79.3% | 95.5% | 103% | 95.3% | 92.6% |
| Net sales 1 | 6,280 | 7,274 | 7,284 | 7,618 | 7,239 | 7,553 | 7,988 | 8,474 |
| EBITDA 1 | 656.7 | 866.9 | 829.9 | 822.6 | 764.1 | 774.5 | 845.9 | 949.1 |
| EBIT 1 | 628.5 | 835.2 | 794.8 | 781.8 | 720.3 | 721.2 | 792.6 | 885.5 |
| Net income 1 | 381.7 | 549.9 | 499.4 | 498.9 | 464.2 | 466.9 | 511.3 | 544.4 |
| Net Debt 1 | 55.23 | -56.91 | -194.7 | -671.7 | -316.1 | -816.8 | -948.5 | -1,106 |
| Reference price 2 | 312.88 | 249.40 | 428.47 | 473.89 | 336.95 | 291.50 | 291.50 | 291.50 |
| Nbr of stocks (in thousands) | 35,438 | 35,277 | 36,805 | 37,645 | 37,932 | 38,589 | - | - |
| Announcement Date | 2/10/22 | 2/16/23 | 2/13/24 | 2/18/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.5x | 1.36x | 13.22x | 4.37% | 11.06B | |
| 25.47x | 3x | 16.37x | 2.03% | 237B | |
| 14.49x | 1.8x | 8.14x | 3.53% | 209B | |
| 27.71x | 3.61x | 16.52x | 1.75% | 167B | |
| 37.98x | 5.59x | 23.54x | 1.04% | 166B | |
| 46.51x | 6.22x | 27.87x | 1.07% | 154B | |
| 31.53x | 4.54x | 22.23x | 0.86% | 105B | |
| 94.12x | 11.66x | 66.62x | 0.33% | 97.2B | |
| 32.47x | 4.03x | 21.62x | 1.05% | 94.14B | |
| 39.62x | 6.52x | 26.16x | 0.1% | 92.15B | |
| Average | 37.34x | 4.83x | 24.23x | 1.61% | 133.24B | |
| Weighted average by Cap. | 34.97x | 4.64x | 22.47x | 1.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WSO Stock
- Valuation Watsco, Inc.
Select your edition
All financial news and data tailored to specific country editions
