|
Real-time Estimate
TE
07:55:20 29/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 197.89 CAD | +1.82% |
|
-3.97% | -7.30% |
| 23/10 | Deutsche Bank Adjusts FirstService Price Target to $162 From $144, Maintains Hold Rating | MT |
| 22/10 | FirstService Corporation, Q3 2026 Earnings Call, Oct 22, 2026 |
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 | 6,082 | - | - |
| Change | - | -37.23% | 33.93% | 12.91% | -13.12% | -14.53% | - | - |
| Enterprise Value (EV) 1 | 8,630 | 6,015 | 8,249 | 9,246 | 8,045 | 7,465 | 7,354 | 7,265 |
| Change | - | -30.3% | 37.14% | 12.09% | -13% | -7.21% | -1.48% | -1.21% |
| P/E | 64.4x | 45x | 72.6x | 60.9x | 49.1x | 41.7x | 33.2x | 27.8x |
| PBR | - | 5.97x | 7.09x | 6.9x | 5.18x | 6.65x | 5.75x | 5.21x |
| PEG | - | -4.2x | -4.1x | 1.9x | 7.29x | 8.66x | 1.3x | 1.4x |
| Capitalization / Revenue | 2.66x | 1.45x | 1.67x | 1.57x | 1.29x | 1.06x | 1x | 0.95x |
| EV / Revenue | 2.66x | 1.61x | 1.9x | 1.77x | 1.46x | 1.3x | 1.21x | 1.13x |
| EV / EBITDA | 26.4x | 17.1x | 19.8x | 18x | 14.3x | 12.7x | 11.7x | 10.8x |
| EV / EBIT | 42.8x | 27.5x | 33.7x | 27.4x | 23.8x | 21.7x | 18.7x | 16.4x |
| EV / FCF | 79.1x | 213x | 44x | 53.5x | 25.3x | 25.6x | 24.7x | 21.1x |
| FCF Yield | 1.26% | 0.47% | 2.27% | 1.87% | 3.96% | 3.91% | 4.05% | 4.74% |
| Dividend per Share 2 | - | 0.81 | 0.9 | 1 | 1.1 | 1.209 | 1.386 | 1.546 |
| Rate of return | - | 0.66% | 0.55% | 0.55% | 0.71% | 0.87% | 1% | 1.12% |
| EPS 2 | 3.05 | 2.72 | 2.24 | 2.97 | 3.17 | 3.323 | 4.171 | 4.979 |
| Distribution rate | - | 29.8% | 40.2% | 33.7% | 34.7% | 36.4% | 33.2% | 31.1% |
| Net sales 1 | 3,249 | 3,746 | 4,335 | 5,217 | 5,498 | 5,764 | 6,095 | 6,409 |
| EBITDA 1 | 327.4 | 351.7 | 415.7 | 513.7 | 562.8 | 586.1 | 627.9 | 670.5 |
| EBIT 1 | 201.6 | 219 | 244.9 | 337.5 | 338.1 | 344.2 | 392.6 | 442.2 |
| Net income 1 | 135.2 | 121.1 | 100.4 | 134.4 | 145 | 154.9 | 181.7 | 208.5 |
| Net Debt 1 | - | 598.2 | 994.5 | 1,055 | 928.3 | 1,382 | 1,272 | 1,183 |
| Reference price 2 | 196.45 | 122.51 | 162.54 | 180.97 | 155.68 | 138.48 | 138.48 | 138.48 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.68x | 1.3x | 12.74x | 0.87% | 608.24Cr | |
| 21.71x | 0.85x | 10.25x | -.--% | 3.56TCr | |
| 19.08x | 0.88x | 7.24x | 2.4% | 1.98TCr | |
| 13.46x | - | - | -.--% | 1.53TCr | |
| 17.28x | 3.49x | 11.29x | 5.76% | 1.14TCr | |
| 18.71x | 8x | 15.67x | 5.13% | 918.92Cr | |
| 61.07x | 2.25x | 8.91x | -.--% | 697.18Cr | |
| 35.17x | 1.09x | 8.37x | 0.33% | 478.04Cr | |
| 26.1x | 10.28x | - | 2.22% | 360.28Cr | |
| 22.05x | 0.2x | 3.32x | 5.06% | 282.4Cr | |
| Average | 27.63x | 3.15x | 9.72x | 2.18% | 1.16TCr | |
| Weighted average by Cap. | 23.62x | 2.27x | 10.04x | 1.64% |
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
