MTZ
MasTec Inc
Price:  
141.92 
USD
Volume:  
557,516.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTZ Intrinsic Value

-31.00 %
Upside

As of 2024-12-09, the Intrinsic Value of MasTec Inc (MTZ) is 97.91 USD. This MTZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 141.92 USD, the upside of MasTec Inc is -31.00%.

The range of the Intrinsic Value is 66.28 - 164.44 USD

141.92 USD
Stock Price
97.91 USD
Intrinsic Value
Intrinsic Value Details

MTZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.28 - 164.44 97.91 -31.0%
DCF (Growth 10y) 95.60 - 212.65 133.68 -5.8%
DCF (EBITDA 5y) 141.26 - 204.59 167.81 18.2%
DCF (EBITDA 10y) 156.77 - 242.28 192.45 35.6%
Fair Value 5.60 - 5.60 5.60 -96.05%
P/E 30.76 - 42.77 36.73 -74.1%
EV/EBITDA 86.53 - 187.30 130.29 -8.2%
EPV 71.00 - 103.84 87.42 -38.4%
DDM - Stable 7.66 - 18.53 13.09 -90.8%
DDM - Multi 57.24 - 108.79 75.13 -47.1%

MTZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,244.32
Beta 2.14
Outstanding shares (mil) 79.23
Enterprise Value (mil) 13,386.88
Market risk premium 4.60%
Cost of Equity 10.84%
Cost of Debt 7.30%
WACC 9.72%