IndustrialsEngineering & ConstructionNetherlands

FER.US · Ferrovial SE

NMS · US · USD

Latest price69.09美元

30D+9.3%

Vs. base value-15.5%

Research summary

FER.US latest organized financial period shows revenue up 5.24% year over year and net income down 72.58% year over year. Current price is about 69.09美元, while the model base case is about 81.78美元; the price is -15.5% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

10 records

Revenue96.27亿美元

Net income8.88亿美元

Free cash flow17.39亿美元

Operating cash flow19.26亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:53

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price69.09美元

Base value81.78美元

Vs. base-15.5%

Price date2026/04/23

50.55美元81.78美元106.55美元

-15.52%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

64.21美元111.11美元150.05美元

-37.82%

111.11美元Current price is 37.8% below the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 111.11美元
Current price: 69.09美元
Estimated shares: 724,608,501
Discount rate: 9%
Bear value: 64.21美元
Base value: 111.11美元
Bull value: 150.05美元
基准 FCF/股：2.4
基准增长：16.0%
WACC：9.0%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

50.55美元81.78美元106.55美元

-15.52%

81.78美元Current price is 15.5% below the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 81.78美元
Current price: 69.09美元
Estimated shares: 724,608,501
Discount rate: 9%
Bear value: 50.55美元
Base value: 81.78美元
Bull value: 106.55美元
近 3 年净利润均值近似所有者收益
基准增长：14.0%
WACC：9.0%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

9.8%当前价格隐含未来 FCF 年化增长约 9.8%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 9.8%
Current price: 69.09美元
Estimated shares: 724,608,501
Discount rate: 9%
基准 FCF/股：2.4
WACC：9.0%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

9.93美元9.93美元9.93美元

+596%

9.93美元Current price is 596.1% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 9.93美元
Current price: 69.09美元
Estimated shares: 724,608,501
Discount rate: 9%
Base value: 9.93美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.0%

Updated: 2026/04/25 07:53

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 10

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	96.27亿欧元	8.88亿欧元	17.39亿欧元	-
2024/12/30	Annual	91.48亿欧元	32.39亿欧元	10.67亿欧元	4.47
2023/12/30	Annual	85.15亿欧元	3.41亿欧元	11.77亿欧元	0.46
2022/12/30	Annual	75.51亿欧元	1.88亿欧元	9.07亿欧元	0.25
2021/12/30	Annual	-	-	-	1.63

Related stocks

View all

CSX.USCSX CorporationUS

FAST.USFastenal CompanyUS

HON.USHoneywell International Inc.US

CTAS.USCintas CorporationUS

CPRT.USCopart, Inc.US

Ad placement