Valuation Matrix Service Company

Stocks

Real-time Estimate Cboe BZX 19:12:08 01/09/2026 BST			5-day change	1st Jan Change
10.68 ^USD	-1.20%		-0.84%	-8.72%

07-02	Matrix Service Company Announces Election of Shawn P. Payne as Director and Committee Appointments, Effective July 1, 2026	CI
06-29	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	304.1	-	-
Change	-	-51.33%	17.52%	70.22%	37.56%	-18.47%	-	-
Enterprise Value (EV) ¹	194.6	83.19	114.5	130.6	123.4	56.92	69.73	15.36
Change	-	-57.26%	37.63%	14.03%	-5.5%	-53.87%	22.51%	-77.98%
P/E	-8.9x	-2.12x	-3.04x	-10.9x	-12.7x	309x	15.6x	13.7x
PBR	0.98x	0.6x	0.85x	1.65x	2.61x	1.99x	1.6x	1.49x
PEG	-	-0x	0.2x	0.2x	-0.8x	-3x	0x	1x
Capitalization / Revenue	0.41x	0.19x	0.2x	0.37x	0.48x	0.35x	0.32x	0.3x
EV / Revenue	0.29x	0.12x	0.14x	0.18x	0.16x	0.06x	0.07x	0.02x
EV / EBITDA	-10.2x	-1.55x	-4.82x	-5.64x	-4.92x	4.48x	2.5x	0.41x
EV / EBIT	-5.26x	-1.21x	-3.06x	-3.82x	-3.52x	20x	4.08x	0.61x
EV / FCF	-26.6x	-1.45x	92.5x	1.99x	1.12x	16.1x	93.2x	0.37x
FCF Yield	-3.76%	-69.2%	1.08%	50.2%	89%	6.22%	1.07%	268%
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	10.81	10.81	10.81
Nbr of stocks (in thousands)	26,524	26,791	27,047	27,309	27,610	28,134	-	-
Announcement Date	13/09/21	07/10/22	11/09/23	09/09/24	09/09/25	-	-	-

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.($)
MATRIX SERVICE COMPANY	308.86x	0.06x	4.48x	-	304M
QUANTA SERVICES, INC.	52.99x	2.43x	23.19x	0.07%	91.27B
VINCI	12.44x	1.07x	5.83x	4.7%	72.82B
LARSEN & TOUBRO LIMITED	27.08x	2.07x	20.37x	1.13%	58.27B
COMFORT SYSTEMS USA, INC.	31.82x	3.99x	21.65x	0.21%	54.31B
FERROVIAL N.V.	51.97x	4.18x	26.57x	1.71%	42.21B
HOCHTIEF AG	29.09x	0.71x	11.86x	2.13%	36.56B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.84x	0.49x	7.69x	2.47%	32.86B
EMCOR GROUP, INC.	22.43x	1.53x	14.09x	0.21%	32.4B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.38x	0.33x	5.06x	5.36%	26.61B
Average	56.59x	1.69x	14.08x	2%	44.76B
Weighted average by Cap.	31.40x	2.04x	16.32x	1.8%