Valuation WSP Global Inc.

Stocks

Real-time Estimate TE 12:15:47 29/08/26 am AEST			5-day change	1st Jan Change
190.43 ^CAD	+0.24%		+0.48%	-22.92%

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	25,612	-	-
Change	-	-9.53%	18.44%	42.4%	1.61%	-23.55%	-	-
Enterprise Value (EV) ¹	22,460	23,139	26,297	37,233	35,772	32,533	31,603	29,275
Change	-	3.02%	13.65%	41.59%	-3.92%	-9.05%	-2.86%	-7.37%
P/E	45.3x	43.9x	42.2x	47x	33.8x	24.4x	17.6x	15.1x
PBR	-	-	-	3.87x	3.4x	2.32x	2.06x	1.83x
PEG	-	-3.8x	1.8x	2.1x	0.9x	4.22x	0.5x	0.9x
Capitalization / Revenue	2.75x	2.18x	2.12x	2.71x	2.4x	1.54x	1.43x	1.35x
EV / Revenue	2.85x	2.58x	2.41x	3.06x	2.56x	1.95x	1.77x	1.54x
EV / EBITDA	17x	15.1x	13.7x	17x	14x	10.3x	9.1x	7.8x
EV / EBIT	27.9x	24.3x	21.1x	24.8x	19.8x	14.3x	12.1x	10.5x
EV / FCF	35.3x	74.9x	60.7x	42.1x	20.9x	27.3x	20.4x	16.4x
FCF Yield	2.83%	1.34%	1.65%	2.38%	4.79%	3.66%	4.9%	6.08%
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%	0.79%	0.79%	0.79%
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	189.98	189.98	189.98
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.	24.4x	1.95x	10.3x	0.79%	18.48B
QUANTA SERVICES, INC.	54.28x	2.48x	23.72x	0.07%	93.49B
VINCI	12.63x	1.08x	5.9x	4.63%	74.14B
LARSEN & TOUBRO LIMITED	27x	2.07x	20.31x	1.12%	58.09B
COMFORT SYSTEMS USA, INC.	33.25x	4.18x	22.67x	0.2%	56.74B
FERROVIAL N.V.	52.24x	4.2x	26.69x	1.7%	42.56B
HOCHTIEF AG	29.59x	0.73x	12.06x	2.09%	37.31B
EMCOR GROUP, INC.	23.66x	1.62x	14.9x	0.2%	34.19B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.19x	0.49x	7.81x	2.44%	33.44B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.51x	0.3x	5.99x	6.24%	27.23B
Average	28.58x	1.91x	15.04x	1.95%	47.57B
Weighted average by Cap.	31.50x	2.08x	16.46x	1.79%