investorscraft@gmail.com

Intrinsic ValueAecom (0H9N.L)

Previous Close£95.56
Intrinsic Value
Upside potential
Previous Close
£95.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AECOM operates as a global provider of professional infrastructure consulting services, catering to governments, businesses, and organizations across the Americas, Europe, the Middle East, Africa, and Asia Pacific. The company’s diversified service portfolio includes planning, consulting, architectural and engineering design, construction and program management, and real estate investment and development. Its operations are segmented into Americas, International, and AECOM Capital, reflecting its broad geographic and functional reach. AECOM serves key sectors such as transportation, water, government facilities, environmental, and energy, positioning itself as a critical player in infrastructure development. The company’s integrated approach allows it to deliver end-to-end solutions, enhancing its competitive edge in a fragmented industry. With a strong reputation for technical expertise and project execution, AECOM maintains a leading market position, supported by long-term client relationships and a robust pipeline of large-scale projects. Its ability to navigate complex regulatory environments and deliver sustainable infrastructure solutions further solidifies its standing as a trusted partner in global infrastructure development.

Revenue Profitability And Efficiency

AECOM reported revenue of $16.11 billion for the fiscal year ending September 2024, with net income of $402.3 million, translating to a diluted EPS of $2.95. The company generated $827.5 million in operating cash flow, reflecting efficient cash conversion from its operations. Notably, AECOM’s capital expenditures were minimal, indicating a capital-light business model that prioritizes consulting and management services over heavy asset ownership.

Earnings Power And Capital Efficiency

AECOM’s earnings power is underscored by its ability to maintain profitability across diverse geographic and sectoral markets. The company’s capital efficiency is evident in its high operating cash flow relative to net income, suggesting effective working capital management. With no significant capital expenditures, AECOM allocates resources toward high-margin consulting and project management services, enhancing return on invested capital.

Balance Sheet And Financial Health

AECOM’s balance sheet reflects a solid financial position, with $1.58 billion in cash and equivalents and total debt of $3.03 billion. The company’s leverage appears manageable, supported by strong operating cash flows. Its liquidity position provides flexibility for strategic investments or shareholder returns, while its debt levels are consistent with industry peers in the capital-intensive infrastructure sector.

Growth Trends And Dividend Policy

AECOM has demonstrated steady growth, driven by global infrastructure demand and its diversified service offerings. The company pays a dividend of $0.96 per share, signaling a commitment to returning capital to shareholders. Its growth strategy focuses on expanding high-margin consulting services and leveraging its global footprint to capture emerging market opportunities, supported by a robust project backlog.

Valuation And Market Expectations

With a market capitalization of $14.2 billion and a beta of 0.957, AECOM is valued as a stable player in the industrials sector. The market appears to price in steady growth, reflecting confidence in the company’s ability to capitalize on global infrastructure spending trends. Its valuation multiples align with peers, suggesting balanced expectations for future performance.

Strategic Advantages And Outlook

AECOM’s strategic advantages lie in its global scale, technical expertise, and integrated service model. The company is well-positioned to benefit from increasing infrastructure investment worldwide, particularly in sustainable and resilient projects. Its outlook remains positive, supported by a strong backlog and ability to adapt to evolving client needs in a dynamic economic environment.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount