Valuation WSP Global Inc.

Stocks

Market Closed - Toronto S.E. 01:30:00 05/09/2026 am IST			5-day change	1st Jan Change
186.86 ^CAD	+1.52%		-1.38%	-24.81%

20/08	Canada's WSP presses ahead with Arcadis takeover bid	RE
20/08	Canada's WSP Global Reconfirms 'Friendly' Takeover Offer for Arcadis	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,611	19,550	23,155	32,972	33,502	25,192	-	-
Change	-	-9.53%	18.44%	42.4%	1.61%	-24.81%	-	-
Enterprise Value (EV) ¹	22,460	23,139	26,297	37,233	35,772	32,112	31,183	28,855
Change	-	3.02%	13.65%	41.59%	-3.92%	-10.23%	-2.89%	-7.46%
P/E	45.3x	43.9x	42.2x	47x	33.8x	24x	17.3x	14.9x
PBR	-	-	-	3.87x	3.4x	2.28x	2.02x	1.8x
PEG	-	-3.8x	1.8x	2.1x	0.9x	4.15x	0.4x	0.9x
Capitalization / Revenue	2.75x	2.18x	2.12x	2.71x	2.4x	1.51x	1.41x	1.33x
EV / Revenue	2.85x	2.58x	2.41x	3.06x	2.56x	1.93x	1.74x	1.52x
EV / EBITDA	17x	15.1x	13.7x	17x	14x	10.2x	8.98x	7.69x
EV / EBIT	27.9x	24.3x	21.1x	24.8x	19.8x	14.1x	11.9x	10.4x
EV / FCF	35.3x	74.9x	60.7x	42.1x	20.9x	27x	20.1x	16.2x
FCF Yield	2.83%	1.34%	1.65%	2.38%	4.79%	3.71%	4.97%	6.17%
Dividend per Share ²	1.5	1.5	1.5	1.5	1.5	1.505	1.501	1.503
Rate of return	0.82%	0.95%	0.81%	0.59%	0.6%	0.81%	0.8%	0.8%
EPS ²	4.05	3.58	4.4	5.38	7.36	7.786	10.79	12.55
Distribution rate	37%	41.9%	34.1%	27.9%	20.4%	19.3%	13.9%	12%
Net sales ¹	7,870	8,957	10,897	12,172	13,959	16,674	17,872	19,005
EBITDA ¹	1,322	1,530	1,921	2,186	2,561	3,158	3,473	3,752
EBIT ¹	804	953.7	1,248	1,500	1,810	2,271	2,618	2,783
Net income ¹	473.6	431.8	550	681.4	964.3	1,069	1,457	1,698
Net Debt ¹	849.3	3,589	3,142	4,261	2,270	6,920	5,991	3,663
Reference price ²	183.63	157.09	185.74	252.96	248.52	186.86	186.86	186.86
Nbr of stocks (in thousands)	1,17,687	1,24,454	1,24,664	1,30,344	1,34,807	1,34,817	-	-
Announcement Date	09/03/22	08/03/23	28/02/24	26/02/25	25/02/26	-	-	-

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.($)
WSP GLOBAL INC.	24x	1.93x	10.17x	0.81%	1.82TCr
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	9.39TCr
VINCI	12.53x	1.07x	5.86x	4.66%	7.34TCr
LARSEN & TOUBRO LIMITED	26.65x	2.05x	20.11x	1.15%	5.78TCr
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	5.66TCr
FERROVIAL N.V.	52.51x	4.16x	26.45x	1.74%	4.19TCr
HOCHTIEF AG	29.61x	0.73x	12.08x	2.09%	3.72TCr
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	3.33TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.85x	0.49x	7.69x	2.48%	3.29TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.08x	0.31x	5.83x	5.79%	2.71TCr
Average	28.49x	1.90x	14.91x	1.92%	4.72TCr
Weighted average by Cap.	31.51x	2.07x	16.40x	1.77%