|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 193.80 CAD | +5.04% |
|
-6.93% | -9.21% |
| 24/07 | TSX edges higher as real estate, financial stocks gain | RE |
| 24/07 | TSX pulls back from record high as tech shares slide | RE |
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 | 6,328 | - | - |
| Change | - | -37.23% | 33.93% | 12.91% | -13.12% | -11.08% | - | - |
| Enterprise Value (EV) 1 | 8,630 | 6,015 | 8,249 | 9,246 | 8,045 | 7,739 | 7,615 | 7,510 |
| Change | - | -30.3% | 37.14% | 12.09% | -13% | -3.8% | -1.6% | -1.38% |
| P/E | 64.4x | 45x | 72.6x | 60.9x | 49.1x | 37.4x | 29.9x | 27.4x |
| PBR | - | 5.97x | 7.09x | 6.9x | 5.18x | 5.86x | 5.25x | 6.85x |
| PEG | - | -4.2x | -4.1x | 1.9x | 7.29x | 2.3x | 1.2x | 2.95x |
| Capitalization / Revenue | 2.66x | 1.45x | 1.67x | 1.57x | 1.29x | 1.1x | 1.04x | 1x |
| EV / Revenue | 2.66x | 1.61x | 1.9x | 1.77x | 1.46x | 1.35x | 1.25x | 1.19x |
| EV / EBITDA | 26.4x | 17.1x | 19.8x | 18x | 14.3x | 13.2x | 12.1x | 11.5x |
| EV / EBIT | 42.8x | 27.5x | 33.7x | 27.4x | 23.8x | 22.1x | 18.5x | 17.1x |
| EV / FCF | 79.1x | 213x | 44x | 53.5x | 25.3x | 25.6x | 25.5x | 20.1x |
| FCF Yield | 1.26% | 0.47% | 2.27% | 1.87% | 3.96% | 3.91% | 3.92% | 4.97% |
| Dividend per Share 2 | - | 0.81 | 0.9 | 1 | - | 1.222 | 1.408 | 1.565 |
| Rate of return | - | 0.66% | 0.55% | 0.55% | - | 0.89% | 1.02% | 1.14% |
| EPS 2 | 3.05 | 2.72 | 2.24 | 2.97 | 3.17 | 3.684 | 4.597 | 5.023 |
| Distribution rate | - | 29.8% | 40.2% | 33.7% | - | 33.2% | 30.6% | 31.2% |
| Net sales 1 | 3,249 | 3,746 | 4,335 | 5,217 | 5,498 | 5,728 | 6,087 | 6,306 |
| EBITDA 1 | 327.4 | 351.7 | 415.7 | 513.7 | 562.8 | 586.9 | 628.4 | 655 |
| EBIT 1 | 201.6 | 219 | 244.9 | 337.5 | 338.1 | 349.8 | 410.8 | 438.5 |
| Net income 1 | 135.2 | 121.1 | 100.4 | 134.4 | 145 | 165.1 | 204.4 | 212.1 |
| 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 | 137.61 | 137.61 | 137.61 |
| Nbr of stocks (in thousands) | 43,930 | 44,214 | 44,633 | 45,262 | 45,712 | 45,982 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.36x | 1.35x | 13.19x | 0.89% | 632.77Cr | |
| 21.98x | 0.95x | 11.53x | -.--% | 4.08TCr | |
| 20.46x | 0.84x | 7.88x | 2.37% | 1.82TCr | |
| 14.48x | 0.57x | 9.97x | -.--% | 1.51TCr | |
| 17.21x | 3.46x | 11.1x | 5.79% | 1.12TCr | |
| 19.4x | 8.27x | 15.7x | 4.8% | 963.78Cr | |
| 37.71x | 2.21x | 8.67x | -.--% | 703.41Cr | |
| 49.57x | 1.1x | 8.34x | 0.32% | 499.07Cr | |
| 36.05x | 14.96x | - | 1.76% | 455.25Cr | |
| 10.73x | 0.44x | 6.72x | -.--% | 298.03Cr | |
| Average | 26.50x | 3.42x | 10.34x | 1.59% | 1.21TCr | |
| Weighted average by Cap. | 23.28x | 2.32x | 10.72x | 1.4% |
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
