Company Valuation: Maximus, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,114 3,504 4,539 5,606 5,149 2,952 - -
Change - -31.49% 29.54% 23.5% -8.16% -42.66% - -
Enterprise Value (EV) 5,114 3,504 4,539 5,606 5,149 2,952 2,952 2,952
Change - -31.49% 29.54% 23.5% -8.16% -42.66% 0% 0%
P/E 17.8x 17.6x 28.4x 18.7x 16.6x 8.05x 7.8x 6.84x
PBR - - - - - - - -
PEG - -0.6x -1.4x 0.2x 1.6x 0.3x 2.48x 0.5x
Capitalization / Revenue 1.2x 0.76x 0.93x 1.06x 0.95x 0.56x 0.55x 0.51x
EV / Revenue 0x 0x 0x 0x 0x 0.56x 0.55x 0.51x
EV / EBITDA 0x 0x 0x 0x 0x 4.14x 4.16x 3.66x
EV / EBIT 0x 0x 0x 0x 0x 5.04x 5.08x 4.35x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 4.67 3.29 2.63 4.99 5.51 7.005 7.225 8.24
Distribution rate - - - - - - - -
Net sales 1 4,254 4,631 4,905 5,306 5,431 5,227 5,378 5,834
EBITDA 1 499.2 458.7 444.1 614 701.6 712.8 710.1 807.1
EBIT 1 408.5 325.9 294.8 488.5 528.3 585.6 581.7 678.6
Net income 1 291.2 203.8 161.8 306.9 319 377.7 381.3 433.8
Net Debt - - - - - - - -
Reference price 2 83.20 57.87 74.68 93.16 91.37 56.39 56.39 56.39
Nbr of stocks (in thousands) 61,472 60,551 60,784 60,177 56,350 52,358 - -
Announcement Date 18/11/21 21/11/22 15/11/23 20/11/24 20/11/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.05x - - - 2.95B
36.36x6.63x23.53x0.94% 79.81B
37.62x1.25x13.49x0.99% 16.72B
20.16x2.06x10.15x3.65% 14.1B
25.44x2.84x12.16x2.96% 12.16B
24.93x3.48x13.39x2.32% 7.97B
15.64x0.66x9.35x1.37% 7.08B
9.77x1.15x6.15x2.15% 5.82B
18.97x0.4x9.37x3.93% 5.35B
20.87x2.25x10.61x-.--% 5.38B
Average 21.78x 2.30x 12.02x 2.03% 15.73B
Weighted average by Cap. 30.05x 4.32x 17.55x 1.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MMS Stock
  4. Valuation Maximus, Inc.