Valuation Cactus, Inc. Deutsche Boerse AG
Stocks
43C
US1272031071
Oil Related Services and Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 46.86 EUR | +3.44% |
|
+5.02% | +21.40% |
| 06-03 | Cactus Subsidiary Extends Credit Facility Maturity Date | MT |
| 05-18 | BofA Securities Adjusts Cactus Price Target to $57 From $55 | MT |
Company Valuation: Cactus, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,248 | 3,052 | 2,966 | 3,890 | 3,145 | 3,730 | - | - |
| Change | - | 35.77% | -2.82% | 31.17% | -19.16% | 18.61% | - | - |
| Enterprise Value (EV) 1 | 1,946 | 2,707 | 2,832 | 3,547 | 2,650 | 3,322 | 3,055 | 3,730 |
| Change | - | 39.11% | 4.61% | 25.26% | -25.29% | 25.34% | -8.03% | 22.09% |
| P/E | 45.9x | 27.9x | 17.7x | 21.1x | 19x | 21.6x | 16.2x | - |
| PBR | 4.85x | 5.37x | 3.43x | 4.35x | 2.57x | 2.39x | 2.07x | - |
| PEG | - | 0x | 0.4x | 2.71x | -1.5x | 6.51x | 0.5x | - |
| Capitalization / Revenue | 5.12x | 4.43x | 2.7x | 3.44x | 2.91x | 2.34x | 2.17x | 2.08x |
| EV / Revenue | 4.44x | 3.93x | 2.58x | 3.14x | 2.46x | 2.08x | 1.78x | 2.08x |
| EV / EBITDA | 16.2x | 11.9x | 7.11x | 9.05x | 7.51x | 7.91x | 6.34x | 7.36x |
| EV / EBIT | 25.8x | 15.5x | 10.7x | 12.2x | 10.6x | 11.2x | 8.07x | 8.6x |
| EV / FCF | 39.1x | 30.2x | 9.56x | 12.8x | 12.4x | 11.3x | 9.68x | 11.2x |
| FCF Yield | 2.56% | 3.31% | 10.5% | 7.81% | 8.06% | 8.85% | 10.3% | 8.9% |
| Dividend per Share 2 | 0.38 | 0.44 | 0.46 | 0.5 | 0.54 | 0.56 | 0.57 | 0.56 |
| Rate of return | 1% | 0.88% | 1.01% | 0.86% | 1.18% | 1.04% | 1.06% | 1.04% |
| EPS 2 | 0.83 | 1.8 | 2.57 | 2.77 | 2.41 | 2.49 | 3.327 | - |
| Distribution rate | 45.8% | 24.4% | 17.9% | 18.1% | 22.4% | 22.5% | 17.1% | - |
| Net sales 1 | 438.6 | 688.4 | 1,097 | 1,130 | 1,079 | 1,596 | 1,719 | 1,792 |
| EBITDA 1 | 120.4 | 227.9 | 398.1 | 392 | 353 | 420 | 481.5 | 507 |
| EBIT 1 | 75.43 | 174.7 | 264.4 | 289.6 | 250.5 | 296.4 | 378.7 | 433.5 |
| Net income 1 | 49.59 | 110.2 | 169.2 | 185.4 | 166 | 155.8 | 219.3 | - |
| Net Debt 1 | -301.7 | -344.5 | -133.8 | -342.8 | -494.6 | -408.2 | -675 | - |
| Reference price 2 | 38.13 | 50.26 | 45.40 | 58.36 | 45.68 | 53.73 | 53.73 | 53.73 |
| Nbr of stocks (in thousands) | 58,949 | 60,719 | 65,323 | 66,656 | 68,840 | 69,418 | - | - |
| Announcement Date | 28/02/22 | 23/02/23 | 28/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.01x | 2.1x | 9.55x | 2.53% | 69.4B | |
| 20.09x | 1.95x | 10.99x | 1.72% | 54.04B | |
| 14.39x | 1.48x | 8.02x | 2.04% | 28.23B | |
| 23.19x | 2.47x | 12.26x | 0.29% | 27.16B | |
| 19.64x | 0.52x | 4.2x | 3.77% | 9.77B | |
| 32.95x | 6.3x | 11.38x | 2.95% | 6.76B | |
| 20.45x | 5.75x | 9.99x | 2.42% | 6.65B | |
| 22.94x | 0.78x | 7.42x | 1.93% | 6.56B | |
| 7.45x | 1.35x | 5.24x | 3.55% | 6.08B | |
| Average | 19.90x | 2.52x | 8.79x | 2.36% | 23.85B | |
| Weighted average by Cap. | 19.18x | 2.14x | 9.70x | 2.06% |
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
- WHD Stock
- 43C Stock
- Valuation Cactus, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
