MasTec, Inc. logo MTZ - MasTec, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 32
HOLD 4
SELL 0
STRONG
SELL
0
| PRICE TARGET: $444.55 DETAILS
HIGH: $550.00
LOW: $363.00
MEDIAN: $450.00
CONSENSUS: $444.55
UPSIDE: 87.42%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 302.2% above fair value
Current Price $237.19
Bear Case $45.86 80.7% downside ($45.86 - $237.19) / $237.19 = -80.7% $3.28 × 14x
Fair Value $58.97 75.1% downside ($58.97 - $237.19) / $237.19 = -75.1% $3.28 × 18x
Bull Case $72.07 69.6% downside ($72.07 - $237.19) / $237.19 = -69.6% $3.28 × 22x

Adjust Assumptions

18.0x
3.28$

Key Value Driver

Through-cycle normalized EPS ($3.28)

Implied Market Multiple 72.4x

Plain-Language Summary

Using 7-year normalized EPS of $3.28 at a 18x cycle multiple, the base-case value is $58.97 per share. P/TBV cross-check: 53.8x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (36 analysts) $444.55
Analyst Range $363.00 – $550.00
Divergence from AlphaVal 87%

Warnings

This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.
Recent profits ($5.07/share) are 55% above the mid-cycle average ($3.28). Buying based on peak profits is the most common mistake with boom-and-bust businesses.
Price-to-book value of 53.8x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $444.55 (from 36 analysts). Our estimate is 87% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing