Valuation AECOM

Stocks

Real-time Estimate Cboe BZX 17:48:11 21/09/2026 BST			5-day change	1st Jan Change
62.95 ^USD	+1.55%		-2.66%	-34.04%

09-17	Aecom Declares Quarterly Dividend, Payable on October 30, 2026	CI
09-16	AECOM Names Manav Kumar Chief Legal Officer	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	7,967	-	-
Change	-	4.95%	20.65%	20.18%	24.81%	-53.89%	-	-
Enterprise Value (EV) ¹	10,080	10,600	11,520	14,804	18,438	9,888	9,748	9,428
Change	-	5.16%	8.68%	28.51%	24.55%	-46.37%	-1.42%	-3.28%
P/E	54.4x	31.4x	213x	35x	31x	23.8x	10.2x	8.63x
PBR	3.33x	3.9x	5.23x	6.19x	6.9x	3.33x	2.5x	2.01x
PEG	-	0.4x	-2.6x	0x	0.7x	-0.6x	0x	0.5x
Capitalization / Revenue	0.68x	0.73x	0.8x	0.86x	1.07x	0.52x	0.47x	0.43x
EV / Revenue	0.76x	0.81x	0.8x	0.92x	1.14x	0.65x	0.58x	0.51x
EV / EBITDA	12.1x	11.8x	12x	13.5x	15.3x	10.5x	7.28x	6.37x
EV / EBIT	14.4x	13.7x	13.6x	15x	16.8x	12.4x	8.14x	6.92x
EV / FCF	17.7x	18.1x	19.5x	20.9x	26.9x	28.3x	13.7x	-
FCF Yield	5.64%	5.52%	5.13%	4.79%	3.72%	3.54%	7.31%	-
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%	1.89%	1.94%	2.33%
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	61.99	61.99	61.99
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	23.81x	0.65x	10.48x	1.89%	7.97B
QUANTA SERVICES, INC.	55.04x	2.54x	24.23x	0.07%	95.73B
VINCI	12.19x	1.05x	5.73x	4.79%	70.41B
COMFORT SYSTEMS USA, INC.	34x	4.27x	23.21x	0.2%	58.02B
LARSEN & TOUBRO LIMITED	25.94x	2x	19.66x	1.18%	55.34B
FERROVIAL N.V.	50.17x	3.99x	25.34x	1.89%	39.47B
HOCHTIEF AG	27.1x	0.68x	11.21x	2.28%	34.12B
EMCOR GROUP, INC.	22.9x	1.56x	14.41x	0.2%	33.09B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.74x	0.43x	6.87x	2.76%	29.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.39B
Average	27.78x	1.75x	14.69x	2.12%	45.02B
Weighted average by Cap.	31.46x	2.07x	16.56x	1.85%