Valuation WSP Global Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 06:00:00 25/07/26 am AEST			5-day change	1st Jan Change
161.14 ^CAD	+0.34%		-11.14%	-35.16%

25/07	WSP Global Inc. proposed an initial non-binding indicative offer to acquire Arcadis NV for ?4.5 billion.	CI
24/07	WSP Global Improves Takeover Bid 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	21,724	-	-
Change	-	-9.53%	18.44%	42.4%	1.61%	-35.16%	-	-
Enterprise Value (EV) ¹	22,460	23,139	26,297	37,233	35,772	29,193	28,263	25,351
Change	-	3.02%	13.65%	41.59%	-3.92%	-18.39%	-3.19%	-10.3%
P/E	45.3x	43.9x	42.2x	47x	33.8x	20x	14.8x	12.9x
PBR	-	-	-	3.87x	3.4x	2x	1.77x	1.56x
PEG	-	-3.8x	1.8x	2.1x	0.9x	2.14x	0.4x	0.9x
Capitalization / Revenue	2.75x	2.18x	2.12x	2.71x	2.4x	1.31x	1.22x	1.14x
EV / Revenue	2.85x	2.58x	2.41x	3.06x	2.56x	1.76x	1.59x	1.33x
EV / EBITDA	17x	15.1x	13.7x	17x	14x	9.06x	8.05x	6.78x
EV / EBIT	27.9x	24.3x	21.1x	24.8x	19.8x	13.5x	11.3x	9.36x
EV / FCF	35.3x	74.9x	60.7x	42.1x	20.9x	22.5x	17.8x	12.9x
FCF Yield	2.83%	1.34%	1.65%	2.38%	4.79%	4.45%	5.61%	7.75%
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%	0.93%	0.93%	0.93%
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	16,583	17,813	19,040
EBITDA ¹	1,322	1,530	1,921	2,186	2,561	3,224	3,511	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	7,469	6,538	3,626
Reference price ²	183.63	157.09	185.74	252.96	248.52	161.14	161.14	161.14
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.	20.02x	1.7x	9x	0.93%	15.43B
QUANTA SERVICES, INC.	64.77x	2.8x	27.37x	0.07%	93.91B
VINCI	13.15x	1.06x	5.84x	4.46%	71.19B
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	54.07B
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	45.7B
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.63B
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	33.1B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
BOUYGUES SA	14.73x	0.4x	4.44x	4.53%	20.93B
Average	28.26x	1.57x	13.77x	2.31%	43.6B
Weighted average by Cap.	33.66x	1.83x	16.17x	2.07%