Valuation WSP Global Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 06:00:00 18/07/26 am AEST			5-day change	1st Jan Change
181.35 ^CAD	-0.97%		+4.93%	-27.03%

08/07	CIBC Raises Price Targets on Badger Infrastructure, Bird Construction, Toromont Industries	MT
17/06	CIBC Says Buybacks in E&C, Heavy Equipment Space, Influenced by AI Narrative	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	24,449	-	-
Change	-	-9.53%	18.44%	42.4%	1.61%	-27.02%	-	-
Enterprise Value (EV) ¹	22,460	23,139	26,297	37,233	35,772	30,952	30,021	28,075
Change	-	3.02%	13.65%	41.59%	-3.92%	-13.47%	-3.01%	-6.48%
P/E	45.3x	43.9x	42.2x	47x	33.8x	22.5x	16.7x	14.5x
PBR	-	-	-	3.87x	3.4x	2.25x	1.99x	1.76x
PEG	-	-3.8x	1.8x	2.1x	0.9x	2.41x	0.5x	1x
Capitalization / Revenue	2.75x	2.18x	2.12x	2.71x	2.4x	1.47x	1.37x	1.28x
EV / Revenue	2.85x	2.58x	2.41x	3.06x	2.56x	1.87x	1.68x	1.47x
EV / EBITDA	17x	15.1x	13.7x	17x	14x	9.86x	8.77x	7.51x
EV / EBIT	27.9x	24.3x	21.1x	24.8x	19.8x	14.3x	12x	10.4x
EV / FCF	35.3x	74.9x	60.7x	42.1x	20.9x	23.8x	18.9x	14.3x
FCF Yield	2.83%	1.34%	1.65%	2.38%	4.79%	4.2%	5.28%	7%
Dividend per Share ²	1.5	1.5	1.5	1.5	1.5	1.503	1.498	1.495
Rate of return	0.82%	0.95%	0.81%	0.59%	0.6%	0.83%	0.83%	0.82%
EPS ²	4.05	3.58	4.4	5.38	7.36	8.048	10.89	12.5
Distribution rate	37%	41.9%	34.1%	27.9%	20.4%	18.7%	13.8%	12%
Net sales ¹	7,870	8,957	10,897	12,172	13,959	16,580	17,825	19,040
EBITDA ¹	1,322	1,530	1,921	2,186	2,561	3,138	3,423	3,740
EBIT ¹	804	953.7	1,248	1,500	1,810	2,161	2,503	2,709
Net income ¹	473.6	431.8	550	681.4	964.3	1,112	1,458	1,590
Net Debt ¹	849.3	3,589	3,142	4,261	2,270	6,503	5,572	3,626
Reference price ²	183.63	157.09	185.74	252.96	248.52	181.35	181.35	181.35
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.	22.53x	1.87x	9.86x	0.83%	17.45B
QUANTA SERVICES, INC.	65.05x	2.81x	27.51x	0.07%	94.32B
VINCI	13.09x	1.06x	5.81x	4.48%	71.3B
COMFORT SYSTEMS USA, INC.	38.8x	4.75x	26.33x	0.17%	58.83B
LARSEN & TOUBRO LIMITED	25.27x	1.93x	18.78x	1.23%	54.5B
FERROVIAL N.V.	55.39x	4.6x	29.44x	1.64%	45.98B
HOCHTIEF AG	33.09x	0.78x	13.13x	1.92%	39.23B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.88x	0.54x	8.68x	2.14%	35.71B
EMCOR GROUP, INC.	25.4x	1.65x	15.86x	0.19%	33.07B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.66x	0.29x	6.25x	6.11%	27.62B
Average	31.12x	2.03x	16.16x	1.88%	47.8B
Weighted average by Cap.	35.42x	2.26x	18.05x	1.72%