As of 2024-12-12, 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 137.80 USD, the upside of MasTec Inc is
-28.90%.
The range of the Intrinsic Value is 66.28 - 164.44 USD
97.91 USD
Intrinsic Value
MTZ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
66.28 - 164.44 |
97.91 |
-28.9% |
| DCF (Growth 10y) |
95.60 - 212.65 |
133.68 |
-3.0% |
| DCF (EBITDA 5y) |
137.36 - 197.44 |
161.15 |
16.9% |
| DCF (EBITDA 10y) |
153.41 - 235.26 |
186.33 |
35.2% |
| Fair Value |
5.60 - 5.60 |
5.60 |
-95.93% |
| P/E |
29.12 - 41.31 |
34.96 |
-74.6% |
| EV/EBITDA |
82.67 - 179.85 |
123.25 |
-10.6% |
| EPV |
71.00 - 103.84 |
87.42 |
-36.6% |
| DDM - Stable |
7.66 - 18.53 |
13.09 |
-90.5% |
| DDM - Multi |
57.24 - 108.79 |
75.13 |
-45.5% |
MTZ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,917.89 |
| Beta |
2.14 |
| Outstanding shares (mil) |
79.23 |
| Enterprise Value (mil) |
13,060.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.84% |
| Cost of Debt |
7.30% |
| WACC |
9.72% |