Valuation Vulcan Materials Company

Equities

Market Closed - Nyse Other stock markets 21:00:02 12/01/2026 GMT			5-day change	1st Jan Change
309.62 ^USD	-0.64%		+4.37%	+8.55%

01-08	Citigroup Adjusts Vulcan Materials Price Target to $345 From $342, Maintains Buy Rating	MT
01-04	Vulcan Materials Company acquired Burgmaster.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	19,653	27,547	23,273	30,164	33,970	40,910	40,910	-
Change	-	40.17%	-15.51%	29.61%	12.62%	20.43%	0%	-
Enterprise Value (EV) ¹	21,742	31,192	27,088	33,092	38,677	44,983	44,080	43,223
Change	-	43.46%	-13.16%	22.17%	16.88%	16.3%	-2.01%	-1.94%
P/E ratio	33.8x	41.4x	40.6x	32.5x	37.6x	37x	31.7x	27.4x
PBR	3.26x	4.21x	3.36x	4.06x	4.22x	4.59x	4.14x	3.71x
PEG	-	2.9x	-2.9x	0.5x	-20.19x	1.7x	1.9x	1.8x
Capitalization / Revenue	4.05x	4.96x	3.18x	3.88x	4.58x	5.12x	4.85x	4.57x
EV / Revenue	4.48x	5.62x	3.7x	4.25x	5.21x	5.63x	5.23x	4.83x
EV / EBITDA	16.4x	21.5x	16.7x	16.5x	18.8x	18.6x	16.6x	14.8x
EV / EBIT	24.3x	30.9x	28.5x	23.2x	28.3x	27.1x	23.4x	20.3x
EV / FCF	30.7x	55.6x	50.6x	49.8x	41.4x	39.1x	32.5x	27.9x
FCF Yield	3.26%	1.8%	1.98%	2.01%	2.41%	2.56%	3.08%	3.58%
Dividend per Share ²	1.36	1.48	1.6	1.72	1.84	1.972	2.061	2.146
Rate of return	0.92%	0.71%	0.91%	0.76%	0.72%	0.64%	0.67%	0.69%
EPS ²	4.39	5.02	4.31	6.98	6.85	8.37	9.774	11.28
Distribution rate	31%	29.5%	37.1%	24.6%	26.9%	23.6%	21.1%	19%
Net sales ¹	4,857	5,552	7,315	7,782	7,418	7,984	8,430	8,944
EBITDA ¹	1,324	1,451	1,626	2,011	2,057	2,413	2,658	2,915
EBIT ¹	895.7	1,011	951.4	1,427	1,364	1,659	1,882	2,130
Net income ¹	584.5	670.8	575.6	933.2	911.9	1,110	1,291	1,486
Net Debt ¹	2,090	3,645	3,814	2,929	4,707	4,072	3,169	2,312
Reference price ²	148.31	207.58	175.11	227.01	257.23	309.62	309.62	309.62
Nbr of stocks (in thousands)	132,511	132,705	132,907	132,873	132,061	132,131	132,131	-
Announcement Date	16/02/21	16/02/22	16/02/23	16/02/24	18/02/25	-	-	-

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.($)
VULCAN MATERIALS COMPANY	37.23x	5.66x	18.74x	0.63%	41.17B
CRH PLC	23.51x	2.69x	13.23x	1.13%	88.06B
HEIDELBERG MATERIALS AG	19.08x	2.1x	9.74x	1.56%	47.38B
MARTIN MARIETTA MATERIALS, INC.	35.09x	6.61x	19.66x	0.48%	40.2B
ULTRATECH CEMENT LIMITED	41.72x	4.2x	21.81x	0.66%	38.92B
GRASIM INDUSTRIES LIMITED	405.15x	5.05x	118.37x	0.36%	20.88B
CEMEX, S.A.B. DE C.V.	10.66x	1.46x	7.65x	0.8%	18.01B
AMBUJA CEMENTS	30.67x	3.07x	15.88x	0.4%	14.71B
CHINA JUSHI CO., LTD.	21.53x	4.26x	12.1x	1.77%	10.16B
Average	69.40x	3.90x	26.35x	0.87%	35.5B
Weighted average by Cap.	52.78x	3.81x	21.92x	0.91%