Valuation AECOM

Stocks

Market Closed - NYSE 06:00:02 09/09/26 am AEST			5-day change	1st Jan Change
66.04 ^USD	-0.81%		-0.29%	-30.72%

03/09	AECOM Selects by Santa Clara Valley Water District to Design Pure Water Silicon Valley Demonstration Facility	CI
03/09	Aecom Wins Contract for Drinking Water Project in Silicon Valley	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,098	9,548	11,520	13,845	17,280	8,488	-	-
Change	-	4.95%	20.65%	20.18%	24.81%	-50.88%	-	-
Enterprise Value (EV) ¹	10,080	10,600	11,520	14,804	18,438	10,409	10,269	9,949
Change	-	5.16%	8.68%	28.51%	24.55%	-43.55%	-1.35%	-3.12%
P/E	54.4x	31.4x	213x	35x	31x	25.4x	10.9x	9.2x
PBR	3.33x	3.9x	5.23x	6.19x	6.9x	3.55x	2.67x	2.14x
PEG	-	0.4x	-2.6x	0x	0.7x	-0.7x	0x	0.5x
Capitalization / Revenue	0.68x	0.73x	0.8x	0.86x	1.07x	0.55x	0.5x	0.46x
EV / Revenue	0.76x	0.81x	0.8x	0.92x	1.14x	0.68x	0.61x	0.54x
EV / EBITDA	12.1x	11.8x	12x	13.5x	15.3x	11x	7.67x	6.72x
EV / EBIT	14.4x	13.7x	13.6x	15x	16.8x	13x	8.58x	7.3x
EV / FCF	17.7x	18.1x	19.5x	20.9x	26.9x	29.7x	14.4x	-
FCF Yield	5.64%	5.52%	5.13%	4.79%	3.72%	3.36%	6.94%	-
Dividend per Share ²	-	0.6	0.72	0.88	1.04	1.169	1.204	1.443
Rate of return	-	0.88%	0.87%	0.85%	0.8%	1.77%	1.82%	2.18%
EPS ²	1.16	2.18	0.39	2.95	4.21	2.603	6.083	7.18
Distribution rate	-	27.5%	185%	29.8%	24.7%	44.9%	19.8%	20.1%
Net sales ¹	13,341	13,148	14,378	16,105	16,140	15,302	16,874	18,514
EBITDA ¹	829.7	900.3	963.9	1,095	1,203	943.7	1,339	1,480
EBIT ¹	701	773.2	846.8	985.6	1,097	798	1,197	1,362
Net income ¹	173.2	310.6	55.33	402.3	561.8	309.5	777.4	882.6
Net Debt ¹	982.4	1,052	-	959	1,158	1,921	1,781	1,461
Reference price ²	63.15	68.37	83.04	103.27	130.47	66.04	66.04	66.04
Nbr of stocks (in thousands)	144,062	139,650	138,727	134,067	132,446	128,523	-	-
Announcement Date	15/11/21	14/11/22	13/11/23	18/11/24	18/11/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AECOM	25.57x	0.68x	11.1x	1.76%	8.56B
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	93.88B
VINCI	12.49x	1.07x	5.85x	4.68%	73.2B
LARSEN & TOUBRO LIMITED	26.81x	2.06x	20.21x	1.14%	58.04B
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	56.58B
FERROVIAL N.V.	52.22x	4.14x	26.33x	1.75%	41.7B
HOCHTIEF AG	30.35x	0.75x	12.38x	2.04%	38.2B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.29x	0.5x	7.84x	2.43%	33.51B
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	33.27B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	26.78B
Average	28.74x	1.77x	15.04x	2.01%	46.37B
Weighted average by Cap.	31.77x	2.05x	16.57x	1.81%