Valuation Webuild S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 11:45:00 2025-12-16 EST			5-day change	1st Jan Change
3.414 ^EUR	0.00%		-0.70%	+19.96%

12-05	Alert on Warner Bros CEO's future after Netflix deal withdrawn	RE
11-28	Halt to the Strait of Messina Bridge, Consortium Pressures Government	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,061	2,087	1,362	1,824	2,839	3,405	-	-
Change	-	96.64%	-34.74%	33.91%	55.67%	19.93%	-	-
Enterprise Value (EV) ¹	1,503	1,620	1,362	1,372	2,569	2,482	2,502	2,343
Change	-	7.79%	-15.95%	0.73%	87.26%	-3.39%	0.82%	-6.35%
P/E ratio	7.39x	-6.3x	138x	13.1x	14.5x	12.8x	10.6x	9.75x
PBR	0.74x	1.22x	0.85x	1.2x	1.64x	1.74x	1.53x	1.36x
PEG	-	0x	-1x	0x	0.4x	0.4x	0.5x	1.13x
Capitalization / Revenue	0.2x	0.32x	0.17x	0.18x	0.24x	0.26x	0.24x	0.24x
EV / Revenue	0.28x	0.25x	0.17x	0.14x	0.22x	0.19x	0.18x	0.16x
EV / EBITDA	1.93x	3.59x	2.38x	1.67x	2.66x	2.12x	2x	1.8x
EV / EBIT	2.67x	8.2x	4.24x	2.89x	4.45x	3.54x	3.3x	2.95x
EV / FCF	49.3x	1.61x	-	0.93x	8.18x	-7.15x	21.8x	5.37x
FCF Yield	2.03%	62.3%	-	107%	12.2%	-14%	4.59%	18.6%
Dividend per Share ²	0.055	0.055	-	0.071	0.081	0.0866	0.0946	0.1006
Rate of return	4.65%	2.64%	-	3.89%	2.85%	2.54%	2.77%	2.95%
EPS ²	0.16	-0.33	0.01	0.14	0.1965	0.2665	0.3222	0.35
Distribution rate	34.4%	-16.7%	-	50.7%	41.2%	32.5%	29.4%	28.7%
Net sales ¹	5,315	6,552	8,091	9,951	11,790	13,129	13,996	14,415
EBITDA ¹	779.1	451.3	572	819	966.9	1,168	1,249	1,300
EBIT ¹	563.3	197.6	321	475	577.4	701.5	758.3	795.6
Net income ¹	147	-304.9	9.893	124	194.5	281.1	338.8	366.4
Net Debt ¹	441.9	-466.7	-	-451.9	-270.2	-923.1	-902.9	-1,062
Reference price ²	1.182	2.080	1.375	1.827	2.846	3.414	3.414	3.414
Nbr of stocks (in thousands)	892,457	1,000,229	985,202	994,947	993,499	993,541	-	-
Announcement Date	3/22/21	3/18/22	3/16/23	3/15/24	3/26/25	-	-	-

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.($)
WEBUILD S.P.A.	13.06x	0.19x	2.18x	2.49%	4.08B
VINCI	14.13x	1.14x	6.3x	4.02%	76.18B
QUANTA SERVICES, INC.	64.31x	2.48x	24.54x	0.09%	65B
LARSEN & TOUBRO LIMITED	30.78x	2.24x	21.19x	1.02%	62.03B
FERROVIAL SE	48.03x	5.09x	33.46x	1.39%	48.74B
COMFORT SYSTEMS USA, INC.	36.9x	3.8x	25x	0.2%	34.08B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.54x	0.27x	5.35x	5.33%	30.37B
HOCHTIEF AG	30.69x	0.69x	11.92x	1.89%	30.05B
EMCOR GROUP, INC.	24.77x	1.59x	15.32x	0.16%	27.94B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	26.82x	0.47x	7.69x	2.5%	26.01B
Average	29.40x	1.80x	15.29x	1.91%	40.45B
Weighted average by Cap.	32.80x	2.10x	17.38x	1.85%