Company Valuation: Canfor Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,991 2,611 2,126 1,797 1,366 1,704 - -
Change - -34.58% -18.59% -15.44% -24.02% 24.76% - -
Enterprise Value (EV) 1 2,972 1,735 1,898 1,907 2,165 2,458 2,332 1,795
Change - -41.64% 9.39% 0.48% 13.53% 13.54% -5.11% -23.04%
P/E 2.99x 3.33x -6.59x -2.69x -1.73x -7.09x 339x 4.62x
PBR 1.15x 0.61x 0.56x 0.54x 0.54x 0.72x 0.75x -
PEG - -0.1x 0x -0x -0.1x 0.1x -3x 0x
Capitalization / Revenue 0.52x 0.35x 0.39x 0.34x 0.26x 0.31x 0.3x 0.27x
EV / Revenue 0.39x 0.23x 0.35x 0.36x 0.41x 0.44x 0.41x 0.28x
EV / EBITDA 1.16x 1.08x -17.1x -11.2x -58.2x 12.6x 5.52x 3.43x
EV / EBIT 1.36x 1.61x -3.57x -2.02x -2.39x -11.6x -7,773x -
EV / FCF 2x 3.56x -4.39x -5.4x -9.88x -13.1x -22.4x -
FCF Yield 50% 28.1% -22.8% -18.5% -10.1% -7.63% -4.46% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 10.74 6.39 -2.71 -5.64 -6.78 -2.047 0.0429 3.14
Distribution rate - - - - - - - -
Net sales 1 7,685 7,427 5,427 5,253 5,339 5,569 5,747 6,428
EBITDA 1 2,566 1,610 -111.2 -170.2 -37.2 195.1 422.4 523
EBIT 1 2,189 1,074 -531.6 -942.2 -904.1 -211.3 -0.3 -
Net income 1 1,342 787.3 -326.1 -669 -796.7 -213.8 26.88 362
Net Debt 1 -1,019 -876.3 -228.1 109.2 798.9 753.8 628.2 91
Reference price 2 32.06 21.31 17.85 15.18 11.73 14.52 14.52 14.52
Nbr of stocks (in thousands) 1,24,494 1,22,519 1,19,081 1,18,405 1,16,429 1,17,341 - -
Announcement Date 01/03/22 28/02/23 05/03/24 07/03/25 05/03/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-6.22x0.42x13.1x - 111.8Cr
29.05x4.1x14.77x3.19% 717.11Cr
19.22x0.66x7.95x - 477.54Cr
42.53x2.13x18.17x0.38% 70Cr
33.62x0.64x9.37x1.26% 24Cr
Average 23.64x 1.59x 12.67x 1.61% 280Cr
Weighted average by Cap. 23.63x 2.47x 12.38x 2.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CFP Stock
  4. Valuation Canfor Corporation