|
Real-time Estimate
TE
12:28:26 14/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 197.60 CAD | -0.21% |
|
-1.04% | -7.29% |
| 25/07 | TSX edges higher as real estate, financial stocks gain | RE |
| 24/07 | TSX pulls back from record high as tech shares slide | RE |
Company Valuation: FirstService Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,630 | 5,417 | 7,254 | 8,191 | 7,116 | 6,248 | - | - |
| Change | - | -37.23% | 33.93% | 12.91% | -13.12% | -12.2% | - | - |
| Enterprise Value (EV) 1 | 8,630 | 6,015 | 8,249 | 9,246 | 8,045 | 7,659 | 7,535 | 7,430 |
| Change | - | -30.3% | 37.14% | 12.09% | -13% | -4.8% | -1.62% | -1.39% |
| P/E | 64.4x | 45x | 72.6x | 60.9x | 49.1x | 37.7x | 31.9x | 28.3x |
| PBR | - | 5.97x | 7.09x | 6.9x | 5.18x | 6.05x | 5.43x | 7.08x |
| PEG | - | -4.2x | -4.1x | 1.9x | 7.29x | 2x | 1.8x | 2.2x |
| Capitalization / Revenue | 2.66x | 1.45x | 1.67x | 1.57x | 1.29x | 1.09x | 1.03x | 0.99x |
| EV / Revenue | 2.66x | 1.61x | 1.9x | 1.77x | 1.46x | 1.34x | 1.24x | 1.18x |
| EV / EBITDA | 26.4x | 17.1x | 19.8x | 18x | 14.3x | 13x | 12x | 11.3x |
| EV / EBIT | 42.8x | 27.5x | 33.7x | 27.4x | 23.8x | 21.5x | 18.6x | 16.9x |
| EV / FCF | 79.1x | 213x | 44x | 53.5x | 25.3x | 25.3x | 25.2x | 19.9x |
| FCF Yield | 1.26% | 0.47% | 2.27% | 1.87% | 3.96% | 3.95% | 3.97% | 5.03% |
| Dividend per Share 2 | - | 0.81 | 0.9 | 1 | 1.1 | 1.222 | 1.408 | 1.565 |
| Rate of return | - | 0.66% | 0.55% | 0.55% | 0.71% | 0.86% | 0.99% | 1.1% |
| EPS 2 | 3.05 | 2.72 | 2.24 | 2.97 | 3.17 | 3.777 | 4.459 | 5.023 |
| Distribution rate | - | 29.8% | 40.2% | 33.7% | 34.7% | 32.4% | 31.6% | 31.2% |
| Net sales 1 | 3,249 | 3,746 | 4,335 | 5,217 | 5,498 | 5,730 | 6,063 | 6,306 |
| EBITDA 1 | 327.4 | 351.7 | 415.7 | 513.7 | 562.8 | 587.5 | 627.3 | 655 |
| EBIT 1 | 201.6 | 219 | 244.9 | 337.5 | 338.1 | 356 | 405.8 | 438.5 |
| Net income 1 | 135.2 | 121.1 | 100.4 | 134.4 | 145 | 168.9 | 194.6 | 212.1 |
| Net Debt 1 | - | 598.2 | 994.5 | 1,055 | 928.3 | 1,411 | 1,287 | 1,182 |
| Reference price 2 | 196.45 | 122.51 | 162.54 | 180.97 | 155.68 | 142.25 | 142.25 | 142.25 |
| Nbr of stocks (in thousands) | 43,930 | 44,214 | 44,633 | 45,262 | 45,712 | 43,923 | - | - |
| Announcement Date | 15/2/22 | 7/2/23 | 6/2/24 | 5/2/25 | 4/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.66x | 1.34x | 13.04x | 0.86% | 6.25B | |
| 25.44x | 0.99x | 11.95x | -.--% | 42.68B | |
| 22.34x | 0.96x | 9.08x | 2.17% | 19.95B | |
| 15.1x | 0.64x | 10.58x | -.--% | 16.69B | |
| 18.24x | 3.7x | 11.87x | 5.46% | 11.93B | |
| 21.27x | 8.81x | 16.71x | 4.38% | 10.66B | |
| 62.22x | 2.43x | 9.59x | -.--% | 7.49B | |
| 37.9x | 1.14x | 8.73x | 0.31% | 5.15B | |
| 30.15x | 11.89x | - | 1.92% | 4.16B | |
| 12.52x | 0.46x | 7.04x | -.--% | 3.24B | |
| Average | 28.28x | 3.24x | 10.95x | 1.51% | 12.82B | |
| Weighted average by Cap. | 25.67x | 2.29x | 11.36x | 1.33% |
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
- Stock Market
- Stocks
- FSV Stock
- Valuation FirstService Corporation
Select your edition
All financial news and data tailored to specific country editions
