Back to MTZ Overview
NYQ · Valuation Lab
MTZ
MasTec, Inc.
Last$266.75
Market cap21.4B
EV/EBITDA18.5x
Intrinsic value
$904.86
MoS +70.5% · Undervalued
Assuming 15.0% FCF margin and 23.4% Y1–5 growth.
Upside to price
EV (DCF)75.6B
Terminal share53%
Expected IV$941.23
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 53% of EV
PV of stage FCFs35.4B
PV of terminal value40.2B
Enterprise value75.6B
Net cash / (debt)-2.9B
Equity value72.7B
Intrinsic value / share$904.86
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 19.9B | 3B | 2.7B | 89.1% |
| Y2 | 24.5B | 3.7B | 2.9B | 79.4% |
| Y3 | 30.3B | 4.5B | 3.2B | 70.8% |
| Y4 | 37.4B | 5.6B | 3.5B | 63.1% |
| Y5 | 46.1B | 6.9B | 3.9B | 56.2% |
| Y6 | 51.5B | 7.7B | 3.9B | 50.1% |
| Y7 | 57.5B | 8.6B | 3.9B | 44.7% |
| Y8 | 64.2B | 9.6B | 3.8B | 39.8% |
| Y9 | 71.8B | 10.8B | 3.8B | 35.5% |
| Y10 | 80.2B | 12B | 3.8B | 31.6% |
| Terminal | — | — | 40.2B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.