Company Valuation: ATS Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,161 5,195 4,510 3,513 3,845 3,797 - -
Change - 24.84% -13.18% -22.11% 9.46% -1.25% - -
Enterprise Value (EV) 1 5,044 6,294 5,627 2,038 2,694 4,772 4,522 4,098
Change - 24.77% -10.59% -63.78% 32.16% 77.14% -5.23% -9.37%
P/E 34.4x 41x 23.1x -124x 53.7x 28.1x 20.8x -
PBR - - 2.67x 2.06x - - - -
PEG - 7.67x 0.5x 1x -0x 0.3x 0.6x -
Capitalization / Revenue 1.91x 2.02x 1.49x 1.39x 1.29x 1.25x 1.19x 1.17x
EV / Revenue 2.31x 2.44x 1.86x 0.8x 0.91x 1.57x 1.42x 1.27x
EV / EBITDA 14.7x 15.7x 12x 5.53x 6.52x 11.2x 9.67x 8.47x
EV / EBIT 17.3x 19.1x 14.2x 7.21x 8.57x 15.2x 12.5x 12.6x
EV / FCF 31x 132x -83.1x -39x 7.25x 35.3x 18.7x -
FCF Yield 3.23% 0.75% -1.2% -2.56% 13.8% 2.83% 5.34% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.31 1.38 1.97 -0.29 0.73 1.375 1.86 -
Distribution rate - - - - - - - -
Net sales 1 2,183 2,577 3,033 2,533 2,973 3,036 3,185 3,237
EBITDA 1 343.9 401.2 470.6 368.9 413 425.6 467.7 483.6
EBIT 1 292.4 330 397.5 282.6 314.4 313.1 362.1 324.3
Net income 1 122.1 127.4 193.7 -28.05 71.64 134.9 182.6 -
Net Debt 1 883.2 1,099 1,117 -1,474 -1,151 974.7 725.2 301.4
Reference price 2 45.10 56.59 45.58 35.87 39.21 38.70 38.70 38.70
Nbr of stocks (in thousands) 92,260 91,795 98,945 97,928 98,060 98,114 - -
Announcement Date 19/05/22 18/05/23 16/05/24 28/05/25 28/05/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.15x1.57x11.21x-.--% 268.57Cr
34.93x6x22.27x0.77% 12TCr
32.52x6.04x20.77x1.86% 4TCr
32.8x4.2x15.53x0.11% 3.07TCr
25.49x4.02x13.48x1.43% 2.86TCr
20.35x1.67x12.33x2.39% 2.89TCr
23.69x3.47x14.94x1% 2.89TCr
26.5x3.18x13.87x1.42% 2.88TCr
96.81x6.63x34.92x - 2.37TCr
25.88x3.34x16x1.75% 2.39TCr
Average 34.71x 4.01x 17.53x 1.19% 3.56TCr
Weighted average by Cap. 34.40x 4.74x 19.07x 1.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ATS Stock
  4. Valuation ATS Corporation