|
Market Closed -
NYSE
16:10:00 2026-09-23 EDT
|
5-day change | 1st Jan Change | ||
| 326.71 USD | +4.56% |
|
+4.56% | -3.58% |
| 09-16 | Watsco, Inc. Presents at Morgan Stanley's 14th Annual Laguna Conference, Sep-16-2026 04:05 PM | |
| 09-14 | Watsco to Acquire Granite Group | MT |
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 | 12,295 | - | - |
| Change | - | -20.25% | 78.5% | 15.53% | -29.63% | -3.88% | - | - |
| Enterprise Value (EV) 1 | 11,108 | 8,758 | 15,540 | 17,507 | 12,476 | 11,560 | 11,437 | 11,321 |
| Change | - | -21.16% | 77.44% | 12.66% | -28.74% | -7.34% | -1.06% | -1.02% |
| P/E | 29x | 16.2x | 31.3x | 35.6x | 27.5x | 26.1x | 24x | 20.7x |
| PBR | 6.66x | 4.71x | 7.02x | 6.69x | 4.59x | 3.76x | 3.61x | 3.42x |
| PEG | - | 0.4x | -2.8x | -13.15x | -3.48x | -43.54x | 2.77x | 1.3x |
| Capitalization / Revenue | 1.76x | 1.21x | 2.16x | 2.39x | 1.77x | 1.63x | 1.54x | 1.46x |
| EV / Revenue | 1.77x | 1.2x | 2.13x | 2.3x | 1.72x | 1.53x | 1.44x | 1.35x |
| EV / EBITDA | 16.9x | 10.1x | 18.7x | 21.3x | 16.3x | 15x | 13.7x | 12.2x |
| EV / EBIT | 17.7x | 10.5x | 19.6x | 22.4x | 17.3x | 16x | 14.4x | 12.9x |
| EV / FCF | 34.1x | 16.3x | 29.4x | 23.6x | 23.3x | 20.9x | 17.4x | 17.6x |
| FCF Yield | 2.93% | 6.14% | 3.4% | 4.25% | 4.29% | 4.78% | 5.74% | 5.68% |
| Dividend per Share 2 | 7.625 | 8.55 | 9.8 | 10.55 | 11.7 | 12.52 | 12.65 | 13.02 |
| Rate of return | 2.44% | 3.43% | 2.29% | 2.23% | 3.47% | 3.95% | 3.99% | 4.1% |
| EPS 2 | 10.78 | 15.41 | 13.67 | 13.3 | 12.25 | 12.18 | 13.23 | 15.31 |
| Distribution rate | 70.7% | 55.5% | 71.7% | 79.3% | 95.5% | 103% | 95.6% | 85% |
| Net sales 1 | 6,280 | 7,274 | 7,284 | 7,618 | 7,239 | 7,551 | 7,959 | 8,400 |
| EBITDA 1 | 656.7 | 866.9 | 829.9 | 822.6 | 764.1 | 770.4 | 837.4 | 931.7 |
| EBIT 1 | 628.5 | 835.2 | 794.8 | 781.8 | 720.3 | 723.1 | 791.7 | 879.2 |
| Net income 1 | 381.7 | 549.9 | 499.4 | 498.9 | 464.2 | 466.4 | 511.2 | 589.2 |
| Net Debt 1 | 55.23 | -56.91 | -194.7 | -671.7 | -316.1 | -735 | -858.1 | -974.2 |
| Reference price 2 | 312.88 | 249.40 | 428.47 | 473.89 | 336.95 | 317.23 | 317.23 | 317.23 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.94x | 4.17x | 20.45x | 0.93% | 96.49B | |
| 30.39x | 3.79x | 20.35x | 1.11% | 88.05B | |
| 26.86x | 2.4x | 11.68x | 1.8% | 45.23B | |
| 20.83x | 1.1x | 8.09x | 1.74% | 36.28B | |
| 15.52x | 2.46x | 11.21x | 1.4% | 12.71B | |
| 26.3x | 1.54x | 15.13x | 3.91% | 12.39B | |
| 27.08x | 2.43x | 14x | 1.09% | 9.11B | |
| 15.89x | 2.12x | 10.31x | 2.5% | 7.84B | |
| 27.67x | 2.09x | 16.08x | 1.15% | 7.4B | |
| Average | 24.39x | 2.46x | 14.14x | 1.74% | 35.06B | |
| Weighted average by Cap. | 27.06x | 3.14x | 16.62x | 1.38% |
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
- WSO.B Stock
- Valuation Watsco, Inc.
Select your edition
All financial news and data tailored to specific country editions
