Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 650.3 - -
Change - -18.47% 53.56% -29.77% 29.95% 9.55% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 998.3 960.3 650.3
Change - -12.69% 59.42% -17.29% -15.62% 23.64% -3.81% -32.28%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.32x 0.22x 0.3x 0.22x 0.28x 0.31x 0.31x 0.3x
EV / Revenue 0.51x 0.37x 0.54x 0.46x 0.38x 0.48x 0.45x 0.3x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 5.56x 4.98x 3.31x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 8.68x 7.84x 5.21x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 11x 18.5x 11x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 9.05% 5.41% 9.12%
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 2,076 2,131 2,187
EBITDA 1 145.6 169.3 197.4 168 176.7 179.5 192.8 196.5
EBIT 1 90.2 113.9 138.9 105.8 114.1 115 122.5 124.8
Net income - - - - - - - -
Net Debt 1 311.6 302.1 506.5 500.1 213.8 348 310 -
Reference price 2 24.27 19.73 30.27 20.96 27.24 29.86 29.86 29.86
Nbr of stocks (in thousands) 21,409 21,471 21,490 21,796 21,793 21,780 - -
Announcement Date 7/3/22 6/3/23 5/3/24 4/3/25 3/3/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.48x5.56x - 469M
27.46x2.69x13.54x - 11.96B
16.22x1.81x9.18x1.76% 11B
19.96x1.21x10.44x1.36% 8.78B
-14.51x - - - 533M
53.77x0.19x3.91x - 87.83M
Average 20.58x 1.27x 8.53x 1.56% 5.47B
Weighted average by Cap. 20.98x 1.95x 11.07x 1.58%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!