Company Valuation: Arcosa, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,547 2,628 4,013 4,719 5,214 7,143 - -
Change - 3.16% 52.74% 17.58% 10.51% 36.98% - -
Enterprise Value (EV) 1 3,154 3,018 4,477 6,220 6,523 7,908 7,745 7,143
Change - -4.31% 48.36% 38.93% 4.86% 21.25% -2.07% -7.77%
P/E 37.1x 10.8x 25.3x 50.6x 25.1x 35.9x 29.6x 28.9x
PBR 1.3x 1.2x 1.73x 1.94x 1.98x 2.31x 2.13x -
PEG - 0x -0.7x -1.2x 0x -8.23x 1.4x 10.92x
Capitalization / Revenue 1.25x 1.17x 1.74x 1.84x 1.81x 2.76x 2.52x 2.45x
EV / Revenue 1.55x 1.35x 1.94x 2.42x 2.26x 3.05x 2.73x 2.45x
EV / EBITDA 11.1x 9.28x 12.2x 13.9x 11.2x 14.2x 12.7x 11.3x
EV / EBIT 22.7x 8.65x 20.6x 31.5x 19.1x 24.4x 20.9x 18.5x
EV / FCF 38.7x 83.1x 47.6x 18.8x 37.2x 45x 39.2x -
FCF Yield 2.58% 1.2% 2.1% 5.31% 2.69% 2.22% 2.55% -
Dividend per Share 2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 -
Rate of return 0.38% 0.37% 0.24% 0.21% 0.19% 0.14% 0.14% -
EPS 2 1.42 5.05 3.26 1.91 4.24 4.055 4.91 5.04
Distribution rate 14.1% 3.96% 6.13% 10.5% 4.72% 4.93% 4.07% -
Net sales 1 2,036 2,243 2,308 2,570 2,883 2,589 2,839 2,920
EBITDA 1 283.3 325.1 367.6 447 583.3 558.1 609.5 632
EBIT 1 139 349 217.3 197.6 341.9 323.8 370.3 386.5
Net income 1 69.6 245.8 159.2 93.7 208.4 396.4 242.9 247.9
Net Debt 1 606.6 390.2 463.9 1,502 1,308 765.9 602.1 -
Reference price 2 52.70 54.34 82.64 96.74 106.32 145.45 145.45 145.45
Nbr of stocks (in thousands) 48,330 48,354 48,564 48,777 49,045 49,107 - -
Announcement Date 23/02/22 23/02/23 22/02/24 27/02/25 26/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.87x3.05x14.17x0.14% 7.14B
54.5x2.49x23.81x0.07% 93.88B
12.53x1.07x5.86x4.66% 73.38B
26.65x2.05x20.11x1.15% 57.79B
33.15x4.16x22.6x0.2% 56.58B
52.51x4.16x26.45x1.74% 41.9B
29.61x0.73x12.08x2.09% 37.25B
23.02x1.57x14.49x0.2% 33.27B
23.85x0.49x7.69x2.48% 32.88B
5.08x0.31x5.83x5.79% 27.08B
Average 29.68x 2.01x 15.31x 1.85% 46.11B
Weighted average by Cap. 31.87x 2.10x 16.61x 1.79%

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

  1. Stock Market
  2. Stocks
  3. ACA Stock
  4. Valuation Arcosa, Inc.