Valuation Matrix Service Company Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 03:00:23 15/07/26 am AEST			5-day change	1st Jan Change
10.80 ^EUR	+0.93%		-5.36%	+8.16%

03/07	Matrix Service Company Announces Election of Shawn P. Payne as Director and Committee Appointments, Effective July 1, 2026	CI
29/06	Matrix Service Company(NasdaqGS:MTRX) added to Russell 2000 Value-Defensive Index	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	278.5	135.6	159.3	271.2	373	345.8	-	-
Change	-	-51.33%	17.52%	70.22%	37.56%	-7.31%	-	-
Enterprise Value (EV) ¹	194.6	83.19	114.5	130.6	123.4	98.56	111.4	57
Change	-	-57.26%	37.63%	14.03%	-5.5%	-20.12%	13%	-48.82%
P/E	-8.9x	-2.12x	-3.04x	-10.9x	-12.7x	351x	17.7x	15.6x
PBR	0.98x	0.6x	0.85x	1.65x	2.61x	2.26x	1.82x	1.7x
PEG	-	-0x	0.2x	0.2x	-0.8x	-3x	0x	1.1x
Capitalization / Revenue	0.41x	0.19x	0.2x	0.37x	0.48x	0.39x	0.36x	0.35x
EV / Revenue	0.29x	0.12x	0.14x	0.18x	0.16x	0.11x	0.12x	0.06x
EV / EBITDA	-10.2x	-1.55x	-4.82x	-5.64x	-4.92x	7.75x	3.99x	1.52x
EV / EBIT	-5.26x	-1.21x	-3.06x	-3.82x	-3.52x	34.7x	6.51x	2.26x
EV / FCF	-26.6x	-1.45x	92.5x	1.99x	1.12x	27.8x	149x	1.39x
FCF Yield	-3.76%	-69.2%	1.08%	50.2%	89%	3.59%	0.67%	72.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.18	-2.39	-1.94	-0.91	-1.06	0.035	0.695	0.79
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	673.4	707.8	795	728.2	769.3	876.1	948.1	998.2
EBITDA ¹	-19.13	-53.64	-23.74	-23.13	-25.06	12.71	27.9	37.45
EBIT ¹	-36.99	-68.9	-37.43	-34.15	-35.07	2.839	17.11	25.19
Net income ¹	-31.22	-63.9	-52.36	-24.98	-29.46	0.9435	20.07	22.87
Net Debt ¹	-83.88	-52.37	-44.81	-140.6	-249.6	-247.2	-234.4	-288.8
Reference price ²	10.50	5.06	5.89	9.93	13.51	12.29	12.29	12.29
Nbr of stocks (in thousands)	26,524	26,791	27,047	27,309	27,610	28,134	-	-
Announcement Date	13/9/21	7/10/22	11/9/23	9/9/24	9/9/25	-	-	-

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.($)
QUANTA SERVICES, INC.	66.96x	2.89x	28.27x	0.07%	97.04B
VINCI	13.23x	1.07x	5.86x	4.45%	71.89B
COMFORT SYSTEMS USA, INC.	40.14x	4.92x	27.27x	0.17%	60.87B
LARSEN & TOUBRO LIMITED	26.02x	1.98x	19.25x	1.19%	56.46B
FERROVIAL N.V.	55.51x	4.63x	29.58x	1.64%	46.01B
HOCHTIEF AG	33.37x	0.78x	13.26x	1.91%	39.19B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.38x	0.55x	8.77x	2.12%	35.92B
EMCOR GROUP, INC.	26.19x	1.69x	16.35x	0.18%	33.99B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.76x	0.3x	6.29x	5.97%	28.28B
Average	32.73x	2.09x	17.21x	1.97%	52.18B
Weighted average by Cap.	36.77x	2.34x	18.82x	1.71%