MTZ
MasTec Inc
Price:  
109.44 
USD
Volume:  
964,498.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTZ Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of MasTec Inc (MTZ) is 66.31 USD. This MTZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.44 USD, the upside of MasTec Inc is %.

The range of the Intrinsic Value is 35.22 - 150.38 USD

109.44 USD
Stock Price
66.31 USD
Intrinsic Value
Intrinsic Value Details

MTZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.22 - 150.38 66.31 -39.4%
DCF (Growth 10y) 60.32 - 211.65 101.62 -7.1%
DCF (EBITDA 5y) 98.15 - 193.08 133.37 21.9%
DCF (EBITDA 10y) 105.10 - 232.47 151.75 38.7%
Fair Value -0.67 - -0.67 -0.67 -100.61%
P/E (3.22) - 30.95 12.69 -88.4%
EV/EBITDA 54.74 - 176.77 100.78 -7.9%
EPV 51.91 - 103.10 77.51 -29.2%
DDM - Stable (0.84) - (2.19) (1.51) -101.4%
DDM - Multi 48.18 - 102.59 66.04 -39.7%

MTZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,699.39
Beta 1.39
Outstanding shares (mil) 79.49
Enterprise Value (mil) 11,167.78
Market risk premium 4.60%
Cost of Equity 11.35%
Cost of Debt 11.09%
WACC 10.59%