Valuation WSP Global Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 06:00:00 01/08/26 am AEST			5-day change	1st Jan Change
171.27 ^CAD	+2.46%		+6.29%	-31.08%

31/07	WSP Global Inc. cancelled the acquisition of Arcadis NV from Stichting Lovinklaan, Stichting Koninklijke Katalys and others.	CI
30/07	Deals of the day-Mergers and acquisitions	RE

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	23,090	-	-
Change	-	-9.53%	18.44%	42.4%	1.61%	-31.08%	-	-
Enterprise Value (EV) ¹	22,460	23,139	26,297	37,233	35,772	29,350	28,539	26,716
Change	-	3.02%	13.65%	41.59%	-3.92%	-17.95%	-2.76%	-6.39%
P/E	45.3x	43.9x	42.2x	47x	33.8x	21.3x	15.7x	13.7x
PBR	-	-	-	3.87x	3.4x	2.12x	1.88x	1.66x
PEG	-	-3.8x	1.8x	2.1x	0.9x	2.28x	0.4x	0.9x
Capitalization / Revenue	2.75x	2.18x	2.12x	2.71x	2.4x	1.39x	1.3x	1.21x
EV / Revenue	2.85x	2.58x	2.41x	3.06x	2.56x	1.77x	1.6x	1.4x
EV / EBITDA	17x	15.1x	13.7x	17x	14x	9.36x	8.35x	7.14x
EV / EBIT	27.9x	24.3x	21.1x	24.8x	19.8x	13.1x	11x	9.86x
EV / FCF	35.3x	74.9x	60.7x	42.1x	20.9x	23.9x	18.8x	15.7x
FCF Yield	2.83%	1.34%	1.65%	2.38%	4.79%	4.18%	5.31%	6.37%
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%	0.88%	0.87%	0.87%
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	16,576	17,817	19,040
EBITDA ¹	1,322	1,530	1,921	2,186	2,561	3,136	3,416	3,740
EBIT ¹	804	953.7	1,248	1,500	1,810	2,241	2,584	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	6,260	5,449	3,626
Reference price ²	183.63	157.09	185.74	252.96	248.52	171.27	171.27	171.27
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.	21.28x	1.77x	9.36x	0.88%	16.46B
QUANTA SERVICES, INC.	59.37x	2.66x	25.42x	0.07%	100B
VINCI	13.56x	1.09x	6x	4.32%	74.48B
COMFORT SYSTEMS USA, INC.	35.69x	4.5x	24.42x	0.19%	60.77B
LARSEN & TOUBRO LIMITED	26.21x	2.02x	19.9x	1.15%	56.76B
FERROVIAL N.V.	53.87x	4.61x	28.88x	1.55%	47.07B
HOCHTIEF AG	30.9x	0.76x	12.55x	2%	38.36B
EMCOR GROUP, INC.	25.07x	1.7x	15.99x	0.19%	35.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.21x	0.54x	8.37x	2.34%	35.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.75B
Average	29.60x	1.99x	15.67x	1.86%	49.33B
Weighted average by Cap.	33.65x	2.23x	17.49x	1.68%