Watsco Inc
NYSE:WSO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (23.4), the stock would be worth $377.17 (14% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 27.4 | $440.64 |
0%
|
| 3-Year Average | 23.4 | $377.17 |
-14%
|
| 5-Year Average | 20.6 | $331.33 |
-25%
|
| Industry Average | 19.3 | $311.05 |
-29%
|
| Country Average | 19.6 | $316.02 |
-28%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
$16.8B
|
/ |
Jan 2026
$692.6m
|
= |
|
|
$16.8B
|
/ |
Dec 2026
$759.3m
|
= |
|
|
$16.8B
|
/ |
Dec 2027
$832.9m
|
= |
|
|
$16.8B
|
/ |
Dec 2028
$941.8m
|
= |
|
|
$16.8B
|
/ |
Dec 2029
$1.2B
|
= |
|
|
$16.8B
|
/ |
Dec 2030
$1.6B
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Watsco Inc
NYSE:WSO
|
19.7B USD | 27.4 | 42.3 | |
| JP |
|
Mitsubishi Corp
TSE:8058
|
18.3T JPY | 50.3 | 25.1 | |
| JP |
|
Mitsui & Co Ltd
TSE:8031
|
16.5T JPY | 39 | 19.2 | |
| JP |
|
Itochu Corp
TSE:8001
|
15.4T JPY | 26.3 | 16.6 | |
| US |
|
United Rentals Inc
NYSE:URI
|
61.5B USD | 18.5 | 24.7 | |
| JP |
|
Marubeni Corp
TSE:8002
|
9.7T JPY | 41.2 | 19.1 | |
| US |
|
W W Grainger Inc
NYSE:GWW
|
54.4B USD | 22.4 | 31.9 | |
| US |
W
|
WW Grainger Inc
XMUN:GWW
|
47B EUR | 22.7 | 32.2 | |
| US |
|
Fastenal Co
NASDAQ:FAST
|
51.3B USD | 29.9 | 39.5 | |
| US |
|
Ferguson Enterprises Inc
NYSE:FERG
|
51.4B USD | 49.9 | 65.4 | |
| JP |
|
Sumitomo Corp
TSE:8053
|
6.9T JPY | 23.6 | 12.5 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 19.6 |
| 70th Percentile | 27.8 |
| Max | 1 826 183.2 |
Other Multiples
Watsco Inc
Glance View
In the bustling world of HVAC distribution, Watsco Inc. stands out as a formidable force, shaping the climate control industry across North America. Founded in 1945 and with headquarters in Miami, Florida, Watsco has transformed itself from a small manufacturer of HVAC products into one of the largest distributors of air conditioning, heating, and refrigeration equipment and related parts in the domain. This metamorphosis can be attributed to its strategic vision of expansion through acquisitions and organic growth within the highly fragmented HVAC industry, allowing it to serve a wide range of commercial and residential customers through its network of thousands of locations. Watsco’s core business model revolves around its ability to source and deliver products seamlessly from manufacturers to HVAC contractors. By maintaining an extensive inventory of equipment and parts, it ensures that contractors receive what they need promptly, enhancing their service delivery. This efficient distribution network is backed by a deep understanding of local markets, enabling Watsco to tailor its offerings to regional needs and regulations. Revenue flows in as these contractors purchase a myriad of products, ranging from air conditioners and heaters to more niche components such as thermostats and refrigerants. Through consistently innovating its supply chain and embracing digital sales channels, Watsco has managed to secure a steady stream of income, solidifying its standing in a crucial sector that's literally keeping homes and businesses comfortable throughout the year.