US · MTZ
MasTec, Inc.
- Sector
- Industrials · Engineering & Construction
- Headquarters
- Coral Gables, FL 33134
- Website
- mastec.com
Price · as of 2025-12-31
$417.41
Market cap 23.51B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $121.81 | -70.82% |
| Intrinsic Value(DCF) | $805.79 | +93.05% |
| Graham-Dodd Method(GD) | $39.57 | -90.52% |
| Graham Formula(GF) | $121.08 | -70.99% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $18.30 | $40.27 | $2,905.45 | $7.62 | $47.99 |
| 2012 | $30.39 | $61.26 | $2,599.30 | $7.25 | $42.40 |
| 2013 | $42.18 | $64.36 | $1,327.19 | $10.64 | $42.94 |
| 2014 | $19.74 | $40.80 | $174.54 | $8.05 | $21.17 |
| 2015 | $19.43 | $21.47 | $0.00 | $0.00 | $0.28 |
| 2016 | $39.80 | $35.17 | $0.00 | $9.51 | $47.65 |
| 2017 | $51.50 | $36.93 | $118.06 | $25.11 | $152.30 |
| 2018 | $46.02 | $35.62 | $75.72 | $20.20 | $41.34 |
| 2019 | $46.36 | $39.32 | $0.00 | $33.68 | $62.39 |
| 2020 | $98.93 | $68.74 | $0.00 | $32.65 | $0.00 |
| 2021 | $85.38 | $74.27 | $0.00 | $36.79 | $148.81 |
| 2022 | $96.02 | $67.65 | $245.35 | $11.47 | $13.41 |
| 2023 | $92.38 | $62.95 | $2,201.66 | $4.26 | $0.00 |
| 2024 | $115.47 | $79.99 | $821.67 | $19.51 | $22.14 |
| 2025 | $304.53 | $121.81 | $1,116.34 | $39.56 | $121.08 |
AI valuation
Our deep-learning model estimates MasTec, Inc.'s (MTZ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $121.81
- Current price
- $417.41
- AI upside
- -70.82%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$805.79
+93.05% upside
Graham-Dodd
$39.57
-90.52% upside
Graham Formula
$121.08
-70.99% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| MTZ | MasTec, Inc. | $417.41 | 23.51B | -71% | +93% | -91% | -71% | — | 7.11 | 1.66 | 22.23 | — | 55.24 | 12.54% | 4.56% | 2.79% | 0.00% | 12.19% | 0.00% | 0.09 | 3.77 | 0.00 | 0.00 | 0.27 | 14612.00% | 1622.00% | -7063.00% | 1.20% | 0.17 | 6.52% | 0.00% | — | 8.18% | 36.78 | 84.01 | 1.68 | 3.42 |
| ACM | Aecom | $97.98 | 12.67B | -43% | -52% | — | -64% | 21.25 | 5.42 | 0.84 | 11.99 | 49.74 | -9.72 | 7.54% | 6.36% | 3.48% | 27.21% | 20.20% | 5.24% | 1.35 | 5.57 | 1.14 | 1.01 | 1.39 | 4271.00% | 21.00% | -324.00% | 5.07% | 0.14 | 17.34% | 0.99% | 21.00% | 3.86% | 14.90 | 22.33 | 0.95 | 2.39 |
| APG | APi Group Corporation | $44.46 | 19.18B | +3% | -58% | -91% | -67% | 61.41 | 5.44 | 2.34 | 23.75 | 264.53 | -13.81 | 31.44% | 7.00% | 3.82% | 9.50% | 7.19% | 3.53% | 0.96 | 3.93 | 1.50 | 1.15 | 2.70 | 2321.00% | 1272.00% | 2369.00% | 3.58% | 0.35 | 11.76% | 0.00% | 0.00% | 1.27% | 37.76 | 31.55 | 2.64 | 3.25 |
| JBHT | J.B. Hunt Transport Servi… | $233.41 | 22.22B | -48% | -60% | -83% | -81% | 37.89 | 6.36 | 1.89 | 15.53 | 376.22 | 6.76 | 10.52% | 7.21% | 4.99% | 15.79% | 11.64% | 7.18% | 0.53 | 12.19 | 0.83 | 0.71 | 1.18 | 1007.00% | -73.00% | 5338.00% | 4.18% | 0.87 | 16.93% | 0.75% | 28.60% | 4.94% | 28.37 | 25.90 | 2.05 | 6.09 |
| LUV | Southwest Airlines Co. | $49.26 | 25.48B | -26% | -50% | -88% | -83% | 59.11 | 3.27 | 0.93 | 12.89 | 1108.24 | 3.88 | 17.44% | 1.53% | 1.57% | 4.81% | 3.28% | 1.40% | 0.75 | 3.79 | 0.52 | 0.40 | 1.23 | 533.00% | 211.00% | -4864.00% | -3.19% | 0.17 | -8.14% | 1.53% | 90.50% | 11.31% | 67.33 | -34.68 | 1.03 | 2.33 |
| STN | Stantec Inc. | $92.77 | 10.58B | -20% | -34% | -94% | -47% | 30.89 | 4.57 | 1.82 | 16.16 | 95.08 | -25.72 | 39.01% | 9.19% | 5.89% | 15.49% | 10.86% | 6.43% | 0.97 | 6.40 | 1.23 | 1.19 | 2.52 | 3249.00% | 850.00% | 5679.00% | 5.34% | 0.38 | 14.77% | 0.68% | 21.10% | 0.68% | 23.45 | 22.18 | 2.15 | 3.60 |
| STRL | Sterling Infrastructure, … | $428.13 | 13.15B | -34% | +579% | -85% | -45% | 42.69 | 11.93 | 5.31 | 26.08 | 318.02 | -420.96 | 22.09% | 16.64% | 11.65% | 32.32% | 39.74% | 13.27% | 0.32 | 20.94 | 1.01 | 0.87 | -0.08 | 1342.00% | 1769.00% | -1285.00% | 2.74% | 0.43 | 45.88% | 0.00% | 0.00% | 0.56% | 31.82 | 36.34 | 5.29 | 7.13 |
| TRU | TransUnion | $78.55 | 15.25B | -1% | -60% | -99% | -49% | 33.43 | 3.43 | 3.33 | 13.53 | 55.71 | -3.88 | 59.09% | 18.74% | 9.95% | 10.52% | 7.19% | 4.12% | 1.15 | 3.64 | 1.75 | 1.52 | 2.95 | 6000.00% | 938.00% | 2804.00% | 4.35% | 0.86 | 7.59% | 0.59% | 19.90% | 4.66% | 22.70 | 29.43 | 4.26 | 2.49 |
| ULS | UL Solutions Inc. | $83.97 | 16.88B | -28% | -57% | -96% | -75% | 57.13 | 14.35 | 6.08 | 25.87 | — | 38.28 | 49.06% | 17.11% | 10.78% | 29.57% | 23.15% | 11.36% | 0.64 | 12.74 | 1.32 | 1.21 | 0.73 | -123.00% | 638.00% | 4042.00% | 2.17% | 0.79 | 23.90% | 0.56% | 32.00% | 1.10% | 36.57 | 47.40 | 6.26 | 8.58 |
| WWD | Woodward, Inc. | $386.76 | 23.2B | -54% | +15% | -87% | -71% | 40.85 | 7.04 | 5.06 | 27.12 | 208.05 | 13.83 | 26.81% | 14.33% | 12.39% | 18.64% | 15.07% | 9.83% | 0.28 | 11.19 | 2.08 | 1.28 | 0.58 | 1963.00% | 730.00% | -71.00% | 1.88% | 0.52 | 11.84% | 0.36% | 14.70% | 2.52% | 36.10 | 54.22 | 5.17 | 7.73 |
| XPO | XPO Logistics, Inc. | $210.47 | 24.71B | -52% | -59% | -92% | -88% | 80.35 | 13.64 | 3.11 | 23.83 | — | 8463.75 | 12.00% | 8.94% | 3.87% | 18.26% | 8.99% | 3.97% | 2.53 | 3.33 | 1.05 | 0.86 | 3.51 | -1827.00% | 105.00% | 209333.00% | 1.30% | 0.63 | 5.61% | 0.00% | 0.00% | 0.49% | 40.85 | 90.52 | 3.65 | 3.86 |
About MasTec, Inc.
MasTec, Inc., an infrastructure construction company, provides engineering, building, installation, maintenance, and upgrade services for communications, energy, utility, and other infrastructure primarily in the United States and Canada. It operates through Communications, Clean Energy and Infrastructure, Oil and Gas, Power Delivery, and Other segments. The company builds underground and overhead distribution systems, including trenches, conduits, cell towers, cable, and power lines, which provide wireless and wireline/fiber communications; clean energy infrastructure comprising renewable energy; natural gas, product transport; electrical and gas transmission, and distribution systems; heavy industrial plants; compressor and pump stations, and treatment plants; water and sewer infrastructure, including water pipelines; and other civil construction infrastructure. It also installs electrical and other gas distribution and transmission systems, power generation facilities, buried and aerial fiber optic and other cables, as well as home automation and energy management solutions. In addition, the company offers maintenance and upgrade support services comprising maintenance of customers' distribution facilities, networks, and infrastructure, including communications, power generation, pipeline, electrical distribution and transmission, and heavy civil infrastructure; service restoration for natural disasters and accidents; and routine replacements and upgrades to overhauls. Its customers include public and private energy providers, pipeline operators, wireless and wireline/fiber service providers, broadband operators, install-to-the-home service providers, and government entities. MasTec, Inc. was founded in 1929 and is headquartered in Coral Gables, Florida.
- CEO
- Jose Ramon Mas
- Employees
- 32K
- Beta
- 1.94
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($805.79 ÷ $417.41) − 1 = +93.05% (DCF, example).