MasTec, Inc.

MasTec, Inc.

MTZยทNYSE

$369.66

+0.92%
IndustrialsEngineering & Construction

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.

At a Glance

Live Snapshot
Market Cap$29.21B
EPS5.1200
P/E Ratio72.20
Earnings Date07/30/2026
MasTec, Inc.

MasTec, Inc. Fair Value Envelope

MTZ ยท NYSE

Our analysis suggests that MTZ has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $369.66, this represents a potential HIDDEN relative to our calculated worth for MasTec, Inc..

Intrinsic Value
Current Price: $369.66

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$429.2M
+ Cash & Equivalents$396.0M
Firm Value$825.3M
- Debt$2.8B
Equity Value-$2.0B
/ Shares Outstanding78,900,930B
DCF Value-$25
OVERVALUED BY 107%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$272.9M
$136.4M
$68.2M
$34.1M
$17.1M
$8.5M
$4.3M
$2.1M
$1.1M
$532.9K
Maintenance CapEx
-$26.0M
-$13.0M
-$6.5M
-$3.2M
-$1.6M
-$812.5K
-$406.2K
-$203.1K
-$101.6K
-$50.8K
Owner Earnings
$246.9M
$123.4M
$61.7M
$30.9M
$15.4M
$7.7M
$3.9M
$1.9M
$964.3K
$482.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$228.6M
$105.8M
$49.0M
$22.7M
$10.5M
$4.9M
$2.3M
$1.0M
$482.4K
$223.3K
Terminal Value represents 0.9% of Enterprise Value