Company Valuation: Stantec Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,902 7,187 12,134 12,864 14,774 11,804 - -
Change - -9.05% 68.85% 6.02% 14.84% -20.1% - -
Enterprise Value (EV) 1 9,664 8,339 12,934 14,037 16,224 13,678 13,181 12,977
Change - -13.7% 55.1% 8.52% 15.58% -15.69% -3.63% -1.55%
P/E 39.5x 29.2x 35.7x 35.6x 30.8x 20.3x 17.5x 15.5x
PBR - - - - - - - -
PEG - 1.3x 1x 5.58x 0.9x 0.9x 1.1x 1.2x
Capitalization / Revenue 2.17x 1.61x 2.4x 2.19x 2.27x 1.67x 1.58x 1.52x
EV / Revenue 2.66x 1.87x 2.55x 2.39x 2.5x 1.93x 1.76x 1.67x
EV / EBITDA 16.8x 11.5x 15.6x 14.3x 14.2x 10.8x 9.66x 8.86x
EV / EBIT 27.5x 18.9x 23.6x 21.2x 20.5x 14.5x 13.1x 12.7x
EV / FCF 27.9x 110x 40.5x 36.9x 25.3x 22.3x 17.1x 15.1x
FCF Yield 3.58% 0.91% 2.47% 2.71% 3.95% 4.49% 5.83% 6.64%
Dividend per Share 2 0.66 0.72 0.78 0.84 0.9 0.9762 1.038 1.045
Rate of return 0.93% 1.11% 0.73% 0.74% 0.69% 0.93% 0.99% 1%
EPS 2 1.8 2.22 2.98 3.17 4.2 5.165 6 6.78
Distribution rate 36.7% 32.4% 26.2% 26.5% 21.4% 18.9% 17.3% 15.4%
Net sales 1 3,636 4,457 5,066 5,867 6,495 7,080 7,486 7,780
EBITDA 1 573.8 723.9 831 980.3 1,144 1,267 1,364 1,464
EBIT 1 352 440.4 547.4 661.7 792 943 1,005 1,020
Net income 1 200.7 247 331.2 361.5 479.4 588.2 683.3 762
Net Debt 1 1,762 1,153 799.7 1,172 1,450 1,874 1,376 1,172
Reference price 2 71.07 64.88 106.38 112.78 129.52 105.02 105.02 105.02
Nbr of stocks (in thousands) 1,11,186 1,10,766 1,14,067 1,14,067 1,14,067 1,12,400 - -
Announcement Date 23/02/22 22/02/23 28/02/24 25/02/25 25/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.33x1.93x10.8x0.93% 837.32Cr
42.09x2.07x19.46x0.08% 8.15TCr
12.37x1.05x5.8x4.71% 6.9TCr
27.42x2.08x20.98x1.08% 6.03TCr
54.67x4.3x26.89x1.8% 4.24TCr
20.08x2.41x13.41x0.33% 3.55TCr
25.22x0.63x10.34x2.46% 3.07TCr
5.94x0.37x7.08x4.76% 2.91TCr
17.65x1.22x11.04x0.25% 2.66TCr
20.68x0.39x6.14x2.94% 2.58TCr
Average 24.65x 1.65x 13.19x 1.93% 4.09TCr
Weighted average by Cap. 27.10x 1.77x 14.50x 1.93%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Stantec Inc.

Historical PBR trend

Valuation ratios - PBR - Stantec Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Stantec Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Stantec Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Stantec Inc.
  1. Stock Market
  2. Stocks
  3. STN Stock
  4. Valuation Stantec Inc.