Company Valuation: UFP Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,567 4,941 7,875 6,814 5,325 4,764 - -
Change - -11.24% 59.36% -13.47% -21.85% -10.54% - -
Enterprise Value (EV) 1 5,577 4,624 6,994 5,837 4,630 4,153 4,064 4,764
Change - -17.09% 51.26% -16.54% -20.69% -10.3% -2.15% 17.22%
P/E 10.5x 7.31x 15.8x 16.6x 18.6x 19.2x 16.5x -
PBR 2.81x 1.87x 2.62x 2.11x - - - -
PEG - 0.3x -0.6x -1x -0.7x -1.6x 1x -
Capitalization / Revenue 0.64x 0.51x 1.09x 1.02x 0.84x 0.76x 0.71x 0.66x
EV / Revenue 0.65x 0.48x 0.97x 0.88x 0.73x 0.66x 0.6x 0.66x
EV / EBITDA 6.68x 4.21x 8.64x 8.56x 8.22x 7.93x 6.84x 6.76x
EV / EBIT 7.56x 4.87x 10.8x 11.9x 12.7x 12.9x 10.6x 9.76x
EV / FCF 15.4x 7.03x 8.97x 14.2x 16.8x 22x 17.6x 11.7x
FCF Yield 6.48% 14.2% 11.1% 7.03% 5.97% 4.54% 5.69% 8.54%
Dividend per Share 2 0.65 0.95 1.1 - - - - -
Rate of return 0.72% 1.18% 0.86% - - - - -
EPS 2 8.59 10.97 8.07 6.77 5 4.4 5.12 -
Distribution rate 7.57% 8.66% 13.6% - - - - -
Net sales 1 8,636 9,627 7,218 6,652 6,320 6,307 6,738 7,194
EBITDA 1 834.9 1,097 809.9 682.3 563.6 523.8 594.2 705
EBIT 1 737.6 950.2 646.5 492.2 363.9 322.4 382.9 488
Net income 1 535.6 692.7 514.3 414.6 294.8 250.5 291.5 -
Net Debt 1 9.562 -317.5 -880.6 -976.7 -695.3 -610.5 -699.9 -
Reference price 2 89.96 80.17 127.40 112.21 92.83 84.34 84.34 84.34
Nbr of stocks (in thousands) 61,888 61,638 61,813 60,725 57,363 56,480 - -
Announcement Date 16/02/22 21/02/23 20/02/24 17/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.17x0.66x7.93x - 4.76B
29.14x4.1x14.8x3.19% 7.21B
-7.09x0.44x12.6x - 1.21B
40.93x2.06x17.57x0.4% 667M
32.92x0.63x9.22x1.28% 236M
Average 23.01x 1.58x 12.42x 1.62% 2.82B
Weighted average by Cap. 23.27x 2.47x 12.32x 2.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. UFPI Stock
  4. Valuation UFP Industries, Inc.