investorscraft@gmail.com

Intrinsic ValueMasTec, Inc. (MTZ)

Previous Close$189.75
Intrinsic Value
Upside potential
Previous Close
$189.75

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

MasTec, Inc. is a leading infrastructure construction company specializing in engineering, building, and maintaining critical energy, communications, and utility infrastructure across North America. The company operates through diversified segments, including electrical transmission, oil and gas pipeline construction, renewable energy projects, and wireless network deployment. Its revenue model is project-based, driven by long-term contracts with utilities, telecom providers, and government agencies, ensuring steady cash flows and backlog visibility. MasTec holds a strong market position as a trusted partner for complex infrastructure projects, leveraging its technical expertise and scale to compete effectively against both regional and national players. The company benefits from secular trends like grid modernization, 5G rollout, and renewable energy adoption, positioning it for sustained demand. Its ability to integrate acquisitions and adapt to regulatory shifts further strengthens its competitive moat in a fragmented industry.

Revenue Profitability And Efficiency

MasTec reported FY2024 revenue of $12.3 billion, reflecting its scale in infrastructure services. Net income stood at $162.8 million, with diluted EPS of $2.06, indicating moderate profitability amid competitive margins typical for the construction sector. Operating cash flow of $1.12 billion demonstrates solid conversion from revenue, though capital expenditures of $148.9 million suggest ongoing reinvestment needs to support project execution and growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified project portfolio and contractual revenue streams. While net margins remain modest at approximately 1.3%, the asset-light nature of many services supports capital efficiency. Operating cash flow coverage of net income (6.9x) highlights strong cash generation relative to reported earnings, a positive signal for liquidity and debt servicing capacity.

Balance Sheet And Financial Health

MasTec’s balance sheet shows $399.9 million in cash against $2.63 billion in total debt, indicating a leveraged but manageable position. The debt load is typical for capital-intensive contractors, and robust operating cash flow provides flexibility. The absence of dividends aligns with the industry’s focus on reinvesting cash flows into growth opportunities and working capital needs.

Growth Trends And Dividend Policy

Growth is driven by infrastructure investment tailwinds, particularly in renewable energy and broadband expansion. The company has historically grown via acquisitions, though organic backlog execution remains key. MasTec does not pay dividends, prioritizing capital allocation toward debt reduction and strategic projects, consistent with its capital-intensive business model and growth stage.

Valuation And Market Expectations

At a diluted EPS of $2.06, MasTec trades at a valuation reflective of its cyclical industry and margin profile. Market expectations likely hinge on continued infrastructure spending and the company’s ability to convert backlog into profitable revenue, with attention to interest rate impacts on financing costs for large-scale projects.

Strategic Advantages And Outlook

MasTec’s strategic advantages include its technical expertise, national scale, and entrenched client relationships. The outlook is favorable, supported by legislative tailwinds like the U.S. Infrastructure Act and energy transition investments. Risks include labor shortages and input cost volatility, but the company’s diversified end markets and operational discipline position it to navigate cyclical pressures.

Sources

MasTec FY2024 10-K, company filings

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