Valuation Cactus, Inc. Deutsche Boerse AG
Stocks
43C
US1272031071
Oil Related Services and Equipment
|
Market Closed -
Deutsche Boerse AG
05:55:01 05/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 60.45 EUR | -2.11% |
|
+1.17% | +56.61% |
| 21/08 | Cactus Shares Down After Citigroup Downgrade | MT |
| 20/08 | Citigroup Downgrades Cactus to Neutral From Buy, Lifts Price Target to $75 From $67 | MT |
Company Valuation: Cactus, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,248 | 3,052 | 2,966 | 3,890 | 3,145 | 4,892 | - | - |
| Change | - | 35.77% | -2.82% | 31.17% | -19.16% | 55.58% | - | - |
| Enterprise Value (EV) 1 | 1,946 | 2,707 | 2,832 | 3,547 | 2,650 | 4,495 | 4,265 | 4,892 |
| Change | - | 39.11% | 4.61% | 25.26% | -25.29% | 69.63% | -5.13% | 14.72% |
| P/E | 45.9x | 27.9x | 17.7x | 21.1x | 19x | 26x | 21.8x | - |
| PBR | 4.85x | 5.37x | 3.43x | 4.35x | 2.57x | 3.73x | 3.26x | - |
| PEG | - | 0x | 0.4x | 2.71x | -1.5x | 2.2x | 1.1x | - |
| Capitalization / Revenue | 5.12x | 4.43x | 2.7x | 3.44x | 2.91x | 2.86x | 2.75x | 2.61x |
| EV / Revenue | 4.44x | 3.93x | 2.58x | 3.14x | 2.46x | 2.63x | 2.4x | 2.61x |
| EV / EBITDA | 16.2x | 11.9x | 7.11x | 9.05x | 7.51x | 9.49x | 8.53x | 8.96x |
| EV / EBIT | 25.8x | 15.5x | 10.7x | 12.2x | 10.6x | 14.9x | 11.9x | 11.6x |
| EV / FCF | 39.1x | 30.2x | 9.56x | 12.8x | 12.4x | 15.1x | 14.4x | 12.8x |
| FCF Yield | 2.56% | 3.31% | 10.5% | 7.81% | 8.06% | 6.61% | 6.93% | 7.79% |
| Dividend per Share 2 | 0.38 | 0.44 | 0.46 | 0.5 | 0.54 | 0.5825 | 0.598 | 0.6 |
| Rate of return | 1% | 0.88% | 1.01% | 0.86% | 1.18% | 0.83% | 0.85% | 0.86% |
| EPS 2 | 0.83 | 1.8 | 2.57 | 2.77 | 2.41 | 2.693 | 3.22 | - |
| Distribution rate | 45.8% | 24.4% | 17.9% | 18.1% | 22.4% | 21.6% | 18.6% | - |
| Net sales 1 | 438.6 | 688.4 | 1,097 | 1,130 | 1,079 | 1,710 | 1,780 | 1,872 |
| EBITDA 1 | 120.4 | 227.9 | 398.1 | 392 | 353 | 473.8 | 499.7 | 546 |
| EBIT 1 | 75.43 | 174.7 | 264.4 | 289.6 | 250.5 | 301.9 | 357.1 | 423 |
| Net income 1 | 49.59 | 110.2 | 169.2 | 185.4 | 166 | 226.5 | 240.5 | - |
| Net Debt 1 | -301.7 | -344.5 | -133.8 | -342.8 | -494.6 | -397.2 | -627.9 | - |
| Reference price 2 | 38.13 | 50.26 | 45.40 | 58.36 | 45.68 | 70.16 | 70.16 | 70.16 |
| Nbr of stocks (in thousands) | 58,949 | 60,719 | 65,323 | 66,656 | 68,840 | 69,733 | - | - |
| Announcement Date | 28/2/22 | 23/2/23 | 28/2/24 | 26/2/25 | 25/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.39x | 2.51x | 11.46x | 2.04% | 85.35B | |
| 21.1x | 2.64x | 14.56x | 1.45% | 63.03B | |
| 26.05x | 2.85x | 14.06x | 0.25% | 31.31B | |
| 15.49x | 1.59x | 8.71x | 1.85% | 30.88B | |
| 27.42x | 0.51x | 4.43x | 3.8% | 9.81B | |
| 23.93x | 0.89x | 7.81x | 1.81% | 7.63B | |
| 17.96x | 1.52x | 7.15x | 1.15% | 6.87B | |
| 6.94x | 1.48x | 5.82x | 3.04% | 6.84B | |
| 31.29x | 5.99x | 10.79x | 3.2% | 6.33B | |
| Average | 21.51x | 2.22x | 9.42x | 2.07% | 27.56B | |
| Weighted average by Cap. | 21.93x | 2.37x | 11.55x | 1.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WHD Stock
- 43C Stock
- Valuation Cactus, Inc.
Select your edition
All financial news and data tailored to specific country editions
