Valuation WSP Global Inc.

Stocks

Real-time Estimate TE 03:16:15 02/09/26 am AEST			5-day change	1st Jan Change
182.56 ^CAD	-3.02%		-3.66%	-26.61%

21/08	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	25,379	-	-
Change	-	-9.53%	18.44%	42.4%	1.61%	-24.25%	-	-
Enterprise Value (EV) ¹	22,460	23,139	26,297	37,233	35,772	32,300	31,370	29,042
Change	-	3.02%	13.65%	41.59%	-3.92%	-9.71%	-2.88%	-7.42%
P/E	45.3x	43.9x	42.2x	47x	33.8x	24.2x	17.4x	15x
PBR	-	-	-	3.87x	3.4x	2.3x	2.04x	1.81x
PEG	-	-3.8x	1.8x	2.1x	0.9x	4.18x	0.5x	0.9x
Capitalization / Revenue	2.75x	2.18x	2.12x	2.71x	2.4x	1.52x	1.42x	1.34x
EV / Revenue	2.85x	2.58x	2.41x	3.06x	2.56x	1.94x	1.76x	1.53x
EV / EBITDA	17x	15.1x	13.7x	17x	14x	10.2x	9.03x	7.74x
EV / EBIT	27.9x	24.3x	21.1x	24.8x	19.8x	14.2x	12x	10.4x
EV / FCF	35.3x	74.9x	60.7x	42.1x	20.9x	27.1x	20.2x	16.3x
FCF Yield	2.83%	1.34%	1.65%	2.38%	4.79%	3.69%	4.94%	6.13%
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%	0.8%	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	188.25	188.25	188.25
Nbr of stocks (in thousands)	117,687	124,454	124,664	130,344	134,807	134,817	-	-
Announcement Date	9/3/22	8/3/23	28/2/24	26/2/25	25/2/26	-	-	-

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.	24.18x	1.94x	10.23x	0.8%	18.31B
QUANTA SERVICES, INC.	52.99x	2.43x	23.19x	0.07%	91.27B
VINCI	12.44x	1.07x	5.83x	4.7%	72.82B
LARSEN & TOUBRO LIMITED	27.08x	2.07x	20.37x	1.13%	58.27B
COMFORT SYSTEMS USA, INC.	31.82x	3.99x	21.65x	0.21%	54.31B
FERROVIAL N.V.	51.97x	4.18x	26.57x	1.71%	42.21B
HOCHTIEF AG	29.09x	0.71x	11.86x	2.13%	36.56B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.84x	0.49x	7.69x	2.47%	32.86B
EMCOR GROUP, INC.	22.43x	1.53x	14.09x	0.21%	32.4B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.38x	0.33x	5.06x	5.36%	26.61B
Average	28.12x	1.87x	14.65x	1.88%	46.56B
Weighted average by Cap.	30.93x	2.04x	16.09x	1.76%