Valuation AECOM

Stocks

Real-time Estimate Cboe BZX 22:44:57 29/10/2026 +04			5-day change	1st Jan Change
63.20 ^USD	+1.49%		+3.93%	-33.68%

10-22	AECOM Announces Appointment of Andrea Green as Director for Rail and Transit in UK and Europe	CI
10-15	RBC Trims Price Target on AECOM to $89 From $90, Keeps Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,098	9,548	11,520	13,845	17,280	8,003	-	-
Change	-	4.95%	20.65%	20.18%	24.81%	-53.69%	-	-
Enterprise Value (EV) ¹	10,080	10,600	11,520	14,804	18,438	9,965	9,871	9,559
Change	-	5.16%	8.68%	28.51%	24.55%	-45.95%	-0.95%	-3.15%
P/E	54.4x	31.4x	213x	35x	31x	23.8x	10.3x	8.67x
PBR	3.33x	3.9x	5.23x	6.19x	6.9x	3.4x	2.86x	2.29x
PEG	-	0.4x	-2.6x	0x	0.7x	-0.6x	0x	0.5x
Capitalization / Revenue	0.68x	0.73x	0.8x	0.86x	1.07x	0.52x	0.48x	0.45x
EV / Revenue	0.76x	0.81x	0.8x	0.92x	1.14x	0.65x	0.6x	0.54x
EV / EBITDA	12.1x	11.8x	12x	13.5x	15.3x	10.6x	7.41x	6.37x
EV / EBIT	14.4x	13.7x	13.6x	15x	16.8x	12.5x	8.31x	6.97x
EV / FCF	17.7x	18.1x	19.5x	20.9x	26.9x	28.5x	21.3x	6.93x
FCF Yield	5.64%	5.52%	5.13%	4.79%	3.72%	3.51%	4.69%	14.4%
Dividend per Share ²	-	0.6	0.72	0.88	1.04	1.091	1.205	1.425
Rate of return	-	0.88%	0.87%	0.85%	0.8%	1.75%	1.93%	2.29%
EPS ²	1.16	2.18	0.39	2.95	4.21	2.62	6.07	7.18
Distribution rate	-	27.5%	185%	29.8%	24.7%	41.6%	19.8%	19.8%
Net sales ¹	13,341	13,148	14,378	16,105	16,140	15,316	16,581	17,671
EBITDA ¹	829.7	900.3	963.9	1,095	1,203	943.7	1,331	1,500
EBIT ¹	701	773.2	846.8	985.6	1,097	798	1,188	1,371
Net income ¹	173.2	310.6	55.33	402.3	561.8	309.5	777.4	882.6
Net Debt ¹	982.4	1,052	-	959	1,158	1,962	1,867	1,556
Reference price ²	63.15	68.37	83.04	103.27	130.47	62.27	62.27	62.27
Nbr of stocks (in thousands)	144,062	139,650	138,727	134,067	132,446	128,523	-	-
Announcement Date	15/11/21	14/11/22	13/11/23	18/11/24	18/11/25	-	-	-

¹USD in Million²USD

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.($)
AECOM	23.77x	0.65x	10.56x	1.75%	8B
QUANTA SERVICES, INC.	52.38x	2.43x	23.13x	0.07%	91.24B
VINCI	12.03x	1.03x	5.66x	4.85%	66.89B
LARSEN & TOUBRO LIMITED	25.33x	1.95x	19.66x	1.15%	54.96B
COMFORT SYSTEMS USA, INC.	26.47x	3.25x	18.01x	0.25%	47B
FERROVIAL N.V.	50.03x	4.01x	25.36x	2.16%	39.35B
HOCHTIEF AG	26.14x	0.65x	10.71x	2.38%	31.75B
EMCOR GROUP, INC.	20.33x	1.42x	13.1x	0.23%	29.93B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.69x	0.41x	6.45x	2.83%	27.02B
Average	26.34x	1.61x	13.93x	2.1%	42.45B
Weighted average by Cap.	29.57x	1.88x	15.53x	1.92%