Company Valuation: Dycom Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Capitalization 1 2,544 2,819 3,277 5,519 10,920 11,897 - -
Change - 10.81% 16.26% 68.41% 97.86% 8.95% - -
Enterprise Value (EV) 1 3,074 2,819 3,985 6,369 13,025 13,610 13,143 12,736
Change - -8.3% 41.37% 59.84% 104.49% 4.49% -3.43% -3.1%
P/E ratio 53.7x 20.1x 15.2x 23.9x 38.1x 43.6x 29.6x 21.8x
PBR 3.29x - 3.08x 4.44x 5.87x 5.92x 4.92x 3.88x
PEG - 0x 0.3x 3.2x 1.8x -9.08x 0.6x 0.6x
Capitalization / Revenue 0.81x 0.74x 0.78x 1.17x 1.97x 1.69x 1.54x 1.4x
EV / Revenue 0.98x 0.74x 0.95x 1.35x 2.35x 1.93x 1.7x 1.49x
EV / EBITDA 12.6x 7.7x 7.89x 11.1x 17.7x 13.9x 11.8x 10x
EV / EBIT 37.7x 13.4x 12.3x 18.7x 30.6x 27.5x 20x 13.8x
EV / FCF 19.6x - 52.6x 46.2x 29.9x 37.3x 25.6x 27.5x
FCF Yield 5.11% - 1.9% 2.16% 3.34% 2.68% 3.91% 3.64%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.57 4.74 7.37 7.92 9.56 9.101 13.43 18.19
Distribution rate - - - - - - - -
Net sales 1 3,131 3,808 4,176 4,702 5,546 7,040 7,728 8,528
EBITDA 1 244.3 366.1 504.8 576.3 737.7 977.6 1,114 1,268
EBIT 1 81.56 210.5 323 340.5 425.1 495.6 658.6 926.2
Net income 1 48.57 142.2 218.9 233.4 281.2 276.1 393.7 610.9
Net Debt 1 530 - 707.8 850.5 2,105 1,714 1,247 839.3
Reference price 2 84.29 95.37 111.70 189.16 364.39 396.95 396.95 396.95
Nbr of stocks (in thousands) 30,181 29,557 29,338 29,176 29,967 29,970 - -
Announcement Date 3/2/22 3/1/23 2/28/24 2/26/25 3/4/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
43.62x1.93x13.92x-.--% 11.9B
14.31x2.14x3.18x4.97% 24.24B
6.93x-0.04x-1.12x6.12% 3.76B
17.22x0.88x8.83x2.36% 3.74B
30.01x4.83x8.62x0.85% 2.75B
58.74x - - 0.26% 2.35B
14.01x0.65x7.94x2.3% 2.05B
Average 26.41x 1.73x 6.90x 2.41% 7.25B
Weighted average by Cap. 23.73x 1.91x 6.43x 3.15%

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. Equities
  3. DY Stock
  4. Valuation Dycom Industries, Inc.