Company Valuation: ATS Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,161 5,195 4,510 3,513 3,845 3,795 - -
Change - 24.84% -13.18% -22.11% 9.46% -1.3% - -
Enterprise Value (EV) 1 5,044 6,294 5,627 2,038 2,694 4,770 4,520 4,096
Change - 24.77% -10.59% -63.78% 32.16% 77.07% -5.23% -9.38%
P/E 34.4x 41x 23.1x -124x 53.7x 28.1x 20.8x -
PBR - - 2.67x 2.06x - - - -
PEG - 7.67x 0.5x 1x -0x 0.3x 0.6x -
Capitalization / Revenue 1.91x 2.02x 1.49x 1.39x 1.29x 1.25x 1.19x 1.17x
EV / Revenue 2.31x 2.44x 1.86x 0.8x 0.91x 1.57x 1.42x 1.27x
EV / EBITDA 14.7x 15.7x 12x 5.53x 6.52x 11.2x 9.66x 8.47x
EV / EBIT 17.3x 19.1x 14.2x 7.21x 8.57x 15.2x 12.5x 12.6x
EV / FCF 31x 132x -83.1x -39x 7.25x 35.3x 18.7x -
FCF Yield 3.23% 0.75% -1.2% -2.56% 13.8% 2.84% 5.34% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.31 1.38 1.97 -0.29 0.73 1.375 1.86 -
Distribution rate - - - - - - - -
Net sales 1 2,183 2,577 3,033 2,533 2,973 3,036 3,185 3,237
EBITDA 1 343.9 401.2 470.6 368.9 413 425.6 467.7 483.6
EBIT 1 292.4 330 397.5 282.6 314.4 313.1 362.1 324.3
Net income 1 122.1 127.4 193.7 -28.05 71.64 134.9 182.6 -
Net Debt 1 883.2 1,099 1,117 -1,474 -1,151 974.7 725.2 301.4
Reference price 2 45.10 56.59 45.58 35.87 39.21 38.68 38.68 38.68
Nbr of stocks (in thousands) 92,260 91,795 98,945 97,928 98,060 98,114 - -
Announcement Date 19/5/22 18/5/23 16/5/24 28/5/25 28/5/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.13x1.57x11.21x-.--% 2.71B
35.01x6.02x22.33x0.77% 120B
31.02x5.73x19.81x1.95% 38.15B
34.34x4.39x16.19x0.1% 32.18B
21.04x1.74x12.77x2.31% 29.91B
26.85x3.23x14.07x1.42% 29.18B
23.62x3.46x14.93x1% 28.84B
112.3x38.8x90.97x0.34% 26.36B
23.9x3.72x12.5x1.52% 26.81B
25.9x3.35x16.01x1.75% 24B
Average 36.21x 7.20x 23.08x 1.12% 35.83B
Weighted average by Cap. 35.97x 7.08x 23.25x 1.12%

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

  1. Stock Market
  2. Stocks
  3. ATS Stock
  4. Valuation ATS Corporation