|
Market Closed -
NYSE
21:00:02 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 61.71 USD | +0.85% |
|
-2.71% | +35.09% |
| 10-02 | BofA Securities Adjusts Cactus Price Target to $68 From $57 | MT |
| 08-20 | Cactus Shares Down After Citigroup Downgrade | 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 | 4,303 | - | - |
| Change | - | 35.77% | -2.82% | 31.17% | -19.16% | 36.84% | - | - |
| Enterprise Value (EV) 1 | 1,946 | 2,707 | 2,832 | 3,547 | 2,650 | 3,891 | 3,643 | 4,303 |
| Change | - | 39.11% | 4.61% | 25.26% | -25.29% | 46.83% | -6.38% | 18.13% |
| P/E | 45.9x | 27.9x | 17.7x | 21.1x | 19x | 22x | 18.6x | - |
| PBR | 4.85x | 5.37x | 3.43x | 4.35x | 2.57x | 3.28x | 2.85x | - |
| PEG | - | 0x | 0.4x | 2.71x | -1.5x | 1.4x | 1x | - |
| Capitalization / Revenue | 5.12x | 4.43x | 2.7x | 3.44x | 2.91x | 2.52x | 2.41x | 2.31x |
| EV / Revenue | 4.44x | 3.93x | 2.58x | 3.14x | 2.46x | 2.28x | 2.04x | 2.31x |
| EV / EBITDA | 16.2x | 11.9x | 7.11x | 9.05x | 7.51x | 8.2x | 7.05x | 7.88x |
| EV / EBIT | 25.8x | 15.5x | 10.7x | 12.2x | 10.6x | 12.4x | 9.99x | 10.2x |
| EV / FCF | 39.1x | 30.2x | 9.56x | 12.8x | 12.4x | 12.9x | 12.1x | 11.3x |
| FCF Yield | 2.56% | 3.31% | 10.5% | 7.81% | 8.06% | 7.75% | 8.24% | 8.85% |
| Dividend per Share 2 | 0.38 | 0.44 | 0.46 | 0.5 | 0.54 | 0.582 | 0.602 | 0.6 |
| Rate of return | 1% | 0.88% | 1.01% | 0.86% | 1.18% | 0.94% | 0.98% | 0.97% |
| EPS 2 | 0.83 | 1.8 | 2.57 | 2.77 | 2.41 | 2.8 | 3.31 | - |
| Distribution rate | 45.8% | 24.4% | 17.9% | 18.1% | 22.4% | 20.8% | 18.2% | - |
| Net sales 1 | 438.6 | 688.4 | 1,097 | 1,130 | 1,079 | 1,706 | 1,785 | 1,863 |
| EBITDA 1 | 120.4 | 227.9 | 398.1 | 392 | 353 | 474.6 | 516.8 | 546 |
| EBIT 1 | 75.43 | 174.7 | 264.4 | 289.6 | 250.5 | 314.1 | 364.7 | 422.8 |
| Net income 1 | 49.59 | 110.2 | 169.2 | 185.4 | 166 | 182.4 | 216.3 | - |
| Net Debt 1 | -301.7 | -344.5 | -133.8 | -342.8 | -494.6 | -412.2 | -660.5 | - |
| Reference price 2 | 38.13 | 50.26 | 45.40 | 58.36 | 45.68 | 61.71 | 61.71 | 61.71 |
| Nbr of stocks (in thousands) | 58,949 | 60,719 | 65,323 | 66,656 | 68,840 | 69,733 | - | - |
| Announcement Date | 28/02/22 | 23/02/23 | 28/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.04x | 2.28x | 8.2x | 0.94% | 4.3B | |
| 20.47x | 2.2x | 10.06x | 2.37% | 73.47B | |
| 19.12x | 2.32x | 13.12x | 1.67% | 55.29B | |
| 15.66x | 2.16x | 9.44x | 4.74% | 29.87B | |
| 13.79x | 1.47x | 8.04x | 2.04% | 27.91B | |
| 22.55x | 2.47x | 12.21x | 0.29% | 27.32B | |
| 24.83x | 4.07x | 15.88x | 1.15% | 13.01B | |
| 13.63x | 1.3x | 5.45x | 3.61% | 10.54B | |
| 32.5x | 0.54x | 4.74x | 3.59% | 10.02B | |
| 21.25x | 0.79x | 6.93x | 2.12% | 6.75B | |
| Average | 20.58x | 1.96x | 9.41x | 2.25% | 25.85B | |
| Weighted average by Cap. | 19.58x | 2.13x | 10.44x | 2.25% |
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
- Valuation Cactus, Inc.
Select your edition
All financial news and data tailored to specific country editions
