|
Market Closed -
Toronto S.E.
01:30:00 19/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 179.85 CAD | -3.08% |
|
-5.84% | -15.74% |
| 17/09 | FirstService Declares Quarterly Cash Dividend on Common Shares, Payable on October 7, 2026 | CI |
| 17/09 | FirstService to Manage 391-Unit Atlanta Condo | MT |
Company Valuation: FirstService Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,630 | 5,417 | 7,254 | 8,191 | 7,116 | 5,639 | - | - |
| Change | - | -37.23% | 33.93% | 12.91% | -13.12% | -20.76% | - | - |
| Enterprise Value (EV) 1 | 8,630 | 6,015 | 8,249 | 9,246 | 8,045 | 7,050 | 6,926 | 6,821 |
| Change | - | -30.3% | 37.14% | 12.09% | -13% | -12.36% | -1.76% | -1.51% |
| P/E | 64.4x | 45x | 72.6x | 60.9x | 49.1x | 34.1x | 29x | 25.8x |
| PBR | - | 5.97x | 7.09x | 6.9x | 5.18x | 5.46x | 4.9x | 6.39x |
| PEG | - | -4.2x | -4.1x | 1.9x | 7.29x | 1.8x | 1.7x | 2.1x |
| Capitalization / Revenue | 2.66x | 1.45x | 1.67x | 1.57x | 1.29x | 0.98x | 0.93x | 0.89x |
| EV / Revenue | 2.66x | 1.61x | 1.9x | 1.77x | 1.46x | 1.23x | 1.14x | 1.08x |
| EV / EBITDA | 26.4x | 17.1x | 19.8x | 18x | 14.3x | 12x | 11.1x | 10.4x |
| EV / EBIT | 42.8x | 27.5x | 33.7x | 27.4x | 23.8x | 19.9x | 17.2x | 15.7x |
| EV / FCF | 79.1x | 213x | 44x | 53.5x | 25.3x | 23.5x | 23.4x | 18.9x |
| FCF Yield | 1.26% | 0.47% | 2.27% | 1.87% | 3.96% | 4.26% | 4.27% | 5.29% |
| Dividend per Share 2 | - | 0.81 | 0.9 | 1 | 1.1 | 1.222 | 1.408 | 1.565 |
| Rate of return | - | 0.66% | 0.55% | 0.55% | 0.71% | 0.95% | 1.1% | 1.22% |
| EPS 2 | 3.05 | 2.72 | 2.24 | 2.97 | 3.17 | 3.765 | 4.425 | 4.968 |
| Distribution rate | - | 29.8% | 40.2% | 33.7% | 34.7% | 32.5% | 31.8% | 31.5% |
| Net sales 1 | 3,249 | 3,746 | 4,335 | 5,217 | 5,498 | 5,729 | 6,064 | 6,302 |
| EBITDA 1 | 327.4 | 351.7 | 415.7 | 513.7 | 562.8 | 586.7 | 626.2 | 653.6 |
| EBIT 1 | 201.6 | 219 | 244.9 | 337.5 | 338.1 | 354.7 | 403.8 | 433.6 |
| Net income 1 | 135.2 | 121.1 | 100.4 | 134.4 | 145 | 167.7 | 191.6 | 205.4 |
| Net Debt 1 | - | 598.2 | 994.5 | 1,055 | 928.3 | 1,411 | 1,287 | 1,182 |
| Reference price 2 | 196.45 | 122.51 | 162.54 | 180.97 | 155.68 | 128.39 | 128.39 | 128.39 |
| Nbr of stocks (in thousands) | 43,930 | 44,214 | 44,633 | 45,262 | 45,712 | 43,923 | - | - |
| Announcement Date | 15/02/22 | 07/02/23 | 06/02/24 | 05/02/25 | 04/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.23x | 1.26x | 12.33x | 0.92% | 582.53Cr | |
| 23.28x | 0.94x | 11.34x | -.--% | 4.03TCr | |
| 17.75x | 0.77x | 6.4x | 2.58% | 1.83TCr | |
| 14.01x | 0.56x | 9.34x | -.--% | 1.55TCr | |
| 16.51x | 3.37x | 11.01x | 6.03% | 1.08TCr | |
| 20.93x | 8.62x | 17.06x | 4.59% | 1.03TCr | |
| 56.96x | 2.19x | 8.66x | -.--% | 679.54Cr | |
| 33.41x | 1.05x | 8.07x | 0.35% | 454.21Cr | |
| 30.64x | 12.08x | - | 1.89% | 422.46Cr | |
| 11.74x | 0.44x | 6.63x | -.--% | 293.16Cr | |
| Average | 26.05x | 3.13x | 10.09x | 1.64% | 1.2TCr | |
| Weighted average by Cap. | 23.28x | 2.22x | 10.41x | 1.46% |
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
- Stock Market
- Stocks
- FSV Stock
- Valuation FirstService Corporation
Select your edition
All financial news and data tailored to specific country editions
