Valuation Goodfellow Inc.

Stocks

Delayed Toronto S.E. 07:29:28 17/08/2026 pm IST			5-day change	1st Jan Change
11.32 ^CAD	-1.65%		-0.70%	-5.19%

13/07	Goodfellow Reports Lower Q2 Net Earnings, Sales Slip	MT
13/07	Earnings Flash (GDL.TO) Goodfellow Inc. Reports Q2 Revenue C$142.7M	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025
Market Cap ¹	57.45	81.86	104.2	120	118.4	99.28
Change	-	42.47%	27.3%	15.12%	-1.27%	-16.17%
Enterprise Value (EV) ¹	100.2	102	118.3	104.8	140.5	134.1
Change	-	1.81%	15.94%	-11.4%	34.06%	-4.55%
P/E	4.17x	2.16x	3.19x	8.18x	8.89x	14.1x
PBR	0.47x	0.51x	0.56x	0.61x	0.58x	0.48x
PEG	-	0x	-0.2x	-0.1x	-1.04x	-0.3x
Capitalization / Revenue	0.13x	0.13x	0.17x	0.23x	0.23x	0.18x
EV / Revenue	0.22x	0.17x	0.19x	0.2x	0.28x	0.25x
EV / EBITDA	4.08x	1.83x	2.34x	4.02x	5.7x	7.13x
EV / EBIT	4.62x	1.92x	2.47x	4.65x	6.87x	9.84x
EV / FCF	10.2x	3.99x	7.06x	2.68x	-6.73x	40.6x
FCF Yield	9.84%	25%	14.2%	37.3%	-14.9%	2.46%
Dividend per Share ²	0.55	0.7	1	1	0.5	0.5
Rate of return	8.2%	7.32%	8.22%	7.11%	3.57%	4.21%
EPS ²	1.61	4.419	3.817	1.721	1.573	0.8453
Distribution rate	34.2%	15.8%	26.2%	58.1%	31.8%	59.2%
Net sales ¹	454.1	615.9	631.2	512.8	509.5	543
EBITDA ¹	24.58	55.82	50.57	26.1	24.63	18.82
EBIT ¹	21.7	53.22	47.92	22.52	20.44	13.63
Net income ¹	13.81	37.84	32.68	14.69	13.37	7.142
Net Debt ¹	42.76	20.17	14.09	-15.15	22.07	34.83
Reference price ²	6.71	9.56	12.17	14.07	13.99	11.89
Nbr of stocks (in thousands)	8,563	8,563	8,563	8,526	8,466	8,350
Announcement Date	19/02/21	17/02/22	16/02/23	20/02/24	20/02/25	20/02/26

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GOODFELLOW INC.	-	-	-	-	6.77Cr
SVENSKA CELLULOSA AKTIEBOLAGET SCA	32.01x	4.34x	15.91x	2.88%	794.88Cr
UFP INDUSTRIES, INC.	20.32x	0.68x	8.41x	-	485.92Cr
CANFOR CORPORATION	-9.45x	0.43x	11.18x	-	124.95Cr
GREENLAM INDUSTRIES LIMITED	42.35x	2.07x	17.88x	0.42%	67Cr
Average	21.31x	1.88x	13.34x	1.65%	295.99Cr
Weighted average by Cap.	25.11x	2.70x	13.12x	2.69%