MTZ has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
MTZ has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2023-01-30), MasTec's Intrinsic Value: Projected FCF is $82.29. The stock price of MasTec is $96.40. Therefore, MasTec's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.
The historical rank and industry rank for MasTec's Intrinsic Value: Projected FCF or its related term are showing as below:
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of MasTec was 175.00. The lowest was 0.48. And the median was 1.48.
The historical data trend for MasTec's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Engineering & Construction subindustry, MasTec's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
For the Construction industry and Industrials sector, MasTec's Intrinsic Value: Projected FCF distribution charts can be found below:
* The bar in red indicates where MasTec's Intrinsic Value: Projected FCF falls in comparison to its industry or sector. The grey bar indicates the Intrinsic Value: Projected FCF's extreme value range as defined by GuruFocus.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)
In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)
Add all the Free Cash Flow together and divide 6 will get MasTec's Free Cash Flow(6 year avg) = $347.16.
MasTec's Intrinsic Value: Projected FCF for today is calculated as
Intrinsic Value: Projected FCF | = | (Growth Multiple | * | Free Cash Flow (6 year avg) | + | Total Stockholders Equity (Sep22) | * | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (11.936106726364 | * | 347.16336 | + | 2542.073 | * | 0.8) | / | 75.073 | |
= | 82.29 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
MasTec (NYSE:MTZ) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
MasTec's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 96.40 | / | 82.285739432862 | |
= | 1.17 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Thank you for viewing the detailed overview of MasTec's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Parker Ava L | director | 1469 HARRINGTON PARK DRIVE JACKSONVILLE FL 32225 |
Palomarez Javier Alberto | director | 3405 PINNEY POINT DRIVE FLOWER MOUND TX 75022 |
Pita George | officer: CFO | 3000 NW 107TH AVENUE MIAMI FL 33172 |
Restrepo Daniel A | director | C/O MASTEC, INC. 800 S. DOUGLAS RD., 12TH FLOOR CORAL GABLES FL 33134 |
Harris Ray | officer: President | 800 DOUGLAS ROAD 12TH FLOOR - MASTEC CORAL GABLES FL 33134 |
Apple Robert E | officer: Chief Operations Officer | 800 S DOUGLAS ROAD 12TH FLOOR CORAL GABLES FL 33134 |
De Cardenas Alberto I | officer: Executive Vice President | 800 S DOUGLAS ROAD 12TH FLOOR CORAL GABLES X1 33134 |
Csiszar Ernst N | director | 2600 S RIVER ROAD DES PLAINES IL 60018 |
Floerke Gregory Scott | officer: Chief Operations Officer | C/O MARKWEST ENERGY PARTNERS, L.P. 1515 ARAPAHOE STREET, TOWER 1, SUITE 160 DENVER CO 80202 |
Dwyer Robert J | director | 880 SOUTH OCEAN BOULEVARD PALM BEACH FL 33480 |
Campbell C Robert | officer: EVP & CFO | 800 DOUGLAS ROAD 12TH FLOOR CORAL GABLES FL 33134 |
De Cespedes Carlos M | director | 3075 NW 107TH AVE MIAMI FL 33172 |
Jaumot Frank E | director | 190 SE 19TH AVENUE POMPANO BEACH FL 33060 |
Nearing Michael | officer: General Counsel and EVP | 800 DOUGLAS ROAD 12TH FL CORAL GABLES FL 33134 |
Hudson Sherrill W | director | 201 SOUTH BISCAYNE BOULEVARD 34TH FLOOR, MIAMI CENTER MIAMI FL 33131 |
From GuruFocus
By PRNewswire 05-11-2021
By GF Value 06-05-2021
By PRNewswire 03-07-2022
By insider 11-17-2021
By PRNewswire 12-22-2021
By PRNewswire 11-08-2021
By PRNewswire 12-31-2021
Other Sources
By Seekingalpha 2022-03-09
By Zacks 2021-11-10
By Zacks 2022-02-25
By Zacks 2021-11-04
By Zacks 2021-11-11
By Zacks 2021-12-21
By Seekingalpha 2021-11-05
By Zacks 2022-03-03
By Zacks 2021-09-02
By Zacks 2022-02-17
By Zacks 2021-09-02
By Zacks 2021-11-09
By Zacks 2021-09-29
By Seekingalpha 2021-12-24
By Zacks 2021-11-05
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.