|
Market Closed -
NYSE
21:10:00 12/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 287.50 USD | -7.53% |
|
0.00% | -15.15% |
| 10-12 | Watsco Closes Acquisition of Granite Group | MT |
| 10-08 | Watsco, Inc. completed the acquisition of Granite Group Holdings LLC from BBH Capital Partners. | CI |
Company Valuation: Watsco, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,053 | 8,815 | 15,735 | 18,179 | 12,792 | 11,671 | - | - |
| Change | - | -20.25% | 78.5% | 15.53% | -29.63% | -8.76% | - | - |
| Enterprise Value (EV) 1 | 11,108 | 8,758 | 15,540 | 17,507 | 12,476 | 10,855 | 10,723 | 10,566 |
| Change | - | -21.16% | 77.44% | 12.66% | -28.74% | -12.99% | -1.21% | -1.47% |
| P/E | 29x | 16.2x | 31.3x | 35.6x | 27.5x | 25.1x | 23x | 21.6x |
| PBR | 6.66x | 4.71x | 7.02x | 6.69x | 4.59x | 3.55x | 3.42x | 3.24x |
| PEG | - | 0.4x | -2.8x | -13.15x | -3.48x | -33.02x | 2.52x | 3.33x |
| Capitalization / Revenue | 1.76x | 1.21x | 2.16x | 2.39x | 1.77x | 1.54x | 1.45x | 1.38x |
| EV / Revenue | 1.77x | 1.2x | 2.13x | 2.3x | 1.72x | 1.43x | 1.33x | 1.25x |
| EV / EBITDA | 16.9x | 10.1x | 18.7x | 21.3x | 16.3x | 14x | 12.7x | 11.1x |
| EV / EBIT | 17.7x | 10.5x | 19.6x | 22.4x | 17.3x | 15.1x | 13.5x | 11.9x |
| EV / FCF | 34.1x | 16.3x | 29.4x | 23.6x | 23.3x | 19.2x | 16.8x | 16.5x |
| FCF Yield | 2.93% | 6.14% | 3.4% | 4.25% | 4.29% | 5.2% | 5.94% | 6.07% |
| Dividend per Share 2 | 7.625 | 8.55 | 9.8 | 10.55 | 11.7 | 12.51 | 12.65 | 13.02 |
| Rate of return | 2.44% | 3.43% | 2.29% | 2.23% | 3.47% | 4.1% | 4.15% | 4.27% |
| EPS 2 | 10.78 | 15.41 | 13.67 | 13.3 | 12.25 | 12.16 | 13.26 | 14.12 |
| Distribution rate | 70.7% | 55.5% | 71.7% | 79.3% | 95.5% | 103% | 95.3% | 92.2% |
| Net sales 1 | 6,280 | 7,274 | 7,284 | 7,618 | 7,239 | 7,568 | 8,041 | 8,474 |
| EBITDA 1 | 656.7 | 866.9 | 829.9 | 822.6 | 764.1 | 774.5 | 845.9 | 949.1 |
| EBIT 1 | 628.5 | 835.2 | 794.8 | 781.8 | 720.3 | 721.2 | 792.6 | 885.5 |
| Net income 1 | 381.7 | 549.9 | 499.4 | 498.9 | 464.2 | 466.6 | 511.3 | 544.4 |
| Net Debt 1 | 55.23 | -56.91 | -194.7 | -671.7 | -316.1 | -816.8 | -948.5 | -1,106 |
| Reference price 2 | 312.88 | 249.40 | 428.47 | 473.89 | 336.95 | 305.03 | 305.03 | 305.03 |
| Nbr of stocks (in thousands) | 35,438 | 35,277 | 36,805 | 37,645 | 37,932 | 38,589 | - | - |
| Announcement Date | 10/02/22 | 16/02/23 | 13/02/24 | 18/02/25 | 17/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.55x | 2.92x | 16.03x | 2.09% | 230B | |
| 11.69x | 1.08x | 4.91x | 4.25% | 160B | |
| 25.7x | 3.37x | 15.46x | 1.87% | 158B | |
| 35x | 5.19x | 21.82x | 1.12% | 153B | |
| 40.04x | 5.32x | 23.91x | 1.24% | 130B | |
| 31.11x | 4.47x | 21.93x | 0.87% | 104B | |
| 85.86x | 10.62x | 60.73x | 0.37% | 88.74B | |
| 31.56x | 3.92x | 21.08x | 1.08% | 91.48B | |
| 33.41x | 5.36x | 18.68x | 1.35% | 90.98B | |
| Average | 35.44x | 4.70x | 22.73x | 1.58% | 133.9B | |
| Weighted average by Cap. | 32.28x | 4.24x | 20.45x | 1.77% |
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
- WSO Stock
- WSO.B Stock
- Valuation Watsco, Inc.
Select your edition
All financial news and data tailored to specific country editions
