Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 656.3 - -
Change - -18.47% 53.56% -29.77% 29.95% 10.56% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 1,015 983.3 656.3
Change - -12.69% 59.42% -17.29% -15.62% 25.74% -3.15% -33.25%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.32x 0.22x 0.3x 0.22x 0.28x 0.31x 0.3x 0.3x
EV / Revenue 0.51x 0.37x 0.54x 0.46x 0.38x 0.49x 0.46x 0.3x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 5.69x 5.19x 3.66x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 8.88x 7.99x 5.35x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 11.4x 19.2x 15.1x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 8.77% 5.22% 6.64%
Dividend per Share 2 - - - - 1.4 - - -
Rate of return - - - - 5.14% - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 1,637 1,963 2,155 2,098 2,145 2,089 2,159 2,214
EBITDA 1 145.6 169.3 197.4 168 176.7 178.5 189.3 179.5
EBIT 1 90.2 113.9 138.9 105.8 114.1 114.4 123.1 122.6
Net income - - - - - - - -
Net Debt 1 311.6 302.1 506.5 500.1 213.8 359 327 -
Reference price 2 24.27 19.73 30.27 20.96 27.24 30.12 30.12 30.12
Nbr of stocks (in thousands) 21,409 21,471 21,490 21,796 21,793 21,790 - -
Announcement Date 07/03/22 06/03/23 05/03/24 04/03/25 03/03/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.49x5.69x - 46Cr
31.55x3.05x15.75x - 1.29TCr
19.58x2.09x10.68x1.42% 1.26TCr
21.07x1.31x10.77x1.31% 894.77Cr
-12.52x - - - 42Cr
58.64x0.21x4.23x - 9.45Cr
Average 23.66x 1.43x 9.42x 1.36% 589.35Cr
Weighted average by Cap. 24.09x 2.22x 12.49x 1.37%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. WJX Stock
  4. Valuation Wajax Corporation