Valuation Fluor Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 17:19:20 03/12/2024 GMT			5-day change	1st Jan Change
53.92 ^USD	-2.17%		-3.83%	+37.32%

12-02	Fluor CFO Joe Brennan to Retire; John Regan Named Successor	MT
12-02	Fluor Corporation Announces Chief Financial Officer Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,646	2,247	3,503	4,925	6,674	9,452	-	-
Change	-	-15.09%	55.87%	40.6%	35.51%	41.64%	-	-
Enterprise Value (EV) ¹	2,332	1,761	2,334	3,616	5,313	7,693	7,302	7,016
Change	-	-24.52%	32.6%	54.89%	46.93%	44.8%	-5.08%	-3.91%
P/E ratio	-1.74x	-5.15x	-17x	47.5x	72.5x	23.5x	19.4x	17x
PBR	-	2.18x	2.52x	2.81x	3.44x	3.93x	3.39x	2.95x
PEG	-	0.1x	0.3x	-0x	-2.8x	0x	0.9x	1.2x
Capitalization / Revenue	0.15x	0.14x	0.28x	0.36x	0.43x	0.57x	0.53x	0.49x
EV / Revenue	0.13x	0.11x	0.19x	0.26x	0.34x	0.46x	0.41x	0.36x
EV / EBITDA	-5.61x	7.04x	160x	10.2x	18.9x	14.3x	11.1x	9.26x
EV / EBIT	-3.98x	12.2x	12x	25.3x	36.1x	18.8x	14.4x	11.9x
EV / FCF	61.1x	24.3x	-46.9x	-82.2x	50.1x	14.9x	16.1x	10.7x
FCF Yield	1.64%	4.11%	-2.13%	-1.22%	2%	6.72%	6.21%	9.37%
Dividend per Share ²	0.73	0.1	-	-	-	-	0.0333	0.1
Rate of return	3.87%	0.63%	-	-	-	-	0.06%	0.18%
EPS ²	-10.87	-3.1	-1.46	0.73	0.54	2.343	2.834	3.24
Distribution rate	-6.72%	-3.23%	-	-	-	-	1.18%	3.09%
Net sales ¹	17,578	15,668	12,435	13,744	15,474	16,576	17,896	19,235
EBITDA ¹	-416	250.1	14.63	354	281	538.5	660.4	757.9
EBIT ¹	-586.5	144.6	195.1	143	147	409.5	507.1	589.1
Net income ¹	-1,522	-435	-206.1	106	83	407.4	515.3	561.1
Net Debt ¹	-314	-486.7	-1,168	-1,309	-1,361	-1,760	-2,150	-2,436
Reference price ²	18.88	15.97	24.77	34.66	39.17	55.11	55.11	55.11
Nbr of stocks (in thousands)	140,174	140,715	141,412	142,088	170,375	171,516	-	-
Announcement Date	25/09/20	26/02/21	22/02/22	21/02/23	20/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
FLUOR CORPORATION	23.52x	0.46x	14.29x	-.--%	9.45B
LARSEN & TOUBRO LIMITED	32.64x	2.36x	21.78x	+0.96%	60.1B
VINCI	12.1x	1.04x	5.9x	+4.64%	57.73B
QUANTA SERVICES, INC.	58.36x	2.28x	23.88x	+0.10%	50.53B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.73x	0.29x	5.13x	+4.28%	34.5B
FERROVIAL SE	47.58x	3.91x	25.62x	+1.92%	30.29B
EMCOR GROUP, INC.	23.96x	1.52x	15.47x	+0.18%	23.24B
WSP GLOBAL INC.	43.16x	3.06x	16.95x	+0.60%	23.08B
CHINA RAILWAY GROUP LIMITED	5.12x	0.38x	7.79x	+3.08%	20.44B
Average	27.91x	1.70x	15.20x	+1.75%	34.37B
Weighted average by Cap.	29.39x	1.82x	15.69x	+2.00%