As of 2025-06-04, the Intrinsic Value of MasTec Inc (MTZ) is 117.12 USD. This MTZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 159.61 USD, the upside of MasTec Inc is -26.60%.
The range of the Intrinsic Value is 87.80 - 169.62 USD
Based on its market price of 159.61 USD and our intrinsic valuation, MasTec Inc (MTZ) is overvalued by 26.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.80 - 169.62 | 117.12 | -26.6% |
| DCF (Growth 10y) | 120.29 - 215.97 | 154.91 | -2.9% |
| DCF (EBITDA 5y) | 159.71 - 198.53 | 186.77 | 17.0% |
| DCF (EBITDA 10y) | 174.74 - 231.69 | 208.58 | 30.7% |
| Fair Value | 38.23 - 38.23 | 38.23 | -76.05% |
| P/E | 71.42 - 101.51 | 88.83 | -44.3% |
| EV/EBITDA | 100.22 - 161.33 | 136.90 | -14.2% |
| EPV | 74.48 - 99.34 | 86.91 | -45.5% |
| DDM - Stable | 17.01 - 37.90 | 27.45 | -82.8% |
| DDM - Multi | 70.71 - 124.83 | 90.51 | -43.3% |
| Market Cap (mil) | 12,618.77 |
| Beta | 1.63 |
| Outstanding shares (mil) | 79.06 |
| Enterprise Value (mil) | 14,506.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.78% |
| Cost of Debt | 6.47% |
| WACC | 10.74% |