|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 43.49 CAD | +1.95% |
|
-1.14% | +4.19% |
| Feb. 03 | BMO on CAE's Civil, Defense Outlook | MT |
| Jan. 20 | RBC Positive on Appointment of Ryan McLeod as CFO of CAE | MT |
Company Valuation: CAE Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,502 | 10,315 | 9,714 | 8,903 | 11,314 | 13,984 | - | - |
| Change | - | -1.79% | -5.83% | -8.35% | 27.08% | 23.6% | - | - |
| Enterprise Value (EV) 1 | 11,928 | 13,015 | 12,746 | 11,817 | 14,491 | 16,814 | 16,274 | 15,893 |
| Change | - | 9.11% | -2.06% | -7.29% | 22.63% | 16.03% | -3.21% | -2.35% |
| P/E ratio | -211x | 72.3x | 43.7x | -29.4x | 27.9x | 36.1x | 28.3x | 24.6x |
| PBR | 3.27x | 2.54x | 2.16x | 2.11x | 2.27x | 2.6x | 2.38x | 2.19x |
| PEG | - | -0x | 0.8x | 0x | -0x | -6.95x | 1x | 1.7x |
| Capitalization / Revenue | 3.52x | 3.06x | 2.31x | 2.08x | 2.4x | 2.82x | 2.68x | 2.53x |
| EV / Revenue | 4x | 3.86x | 3.03x | 2.76x | 3.08x | 3.39x | 3.11x | 2.88x |
| EV / EBITDA | 25.2x | 17.2x | 14.3x | 11.7x | 12.6x | 14x | 12.4x | 11.2x |
| EV / EBIT | 246x | 29.3x | 23.3x | 18.5x | 19.8x | 22.4x | 19.2x | 17x |
| EV / FCF | 46.1x | 89.1x | 91.3x | 49.8x | 17.8x | 37.9x | 28.2x | 24.2x |
| FCF Yield | 2.17% | 1.12% | 1.1% | 2.01% | 5.62% | 2.64% | 3.55% | 4.13% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.2233 | 0.2567 |
| Rate of return | - | - | - | - | - | - | 0.51% | 0.59% |
| EPS 2 | -0.17 | 0.45 | 0.7 | -0.95 | 1.27 | 1.204 | 1.536 | 1.765 |
| Distribution rate | - | - | - | - | - | - | 14.5% | 14.5% |
| Net sales 1 | 2,982 | 3,371 | 4,203 | 4,283 | 4,708 | 4,966 | 5,228 | 5,522 |
| EBITDA 1 | 472.7 | 755 | 890.3 | 1,009 | 1,147 | 1,204 | 1,314 | 1,423 |
| EBIT 1 | 48.4 | 444.5 | 548.1 | 640 | 732 | 751.1 | 849.6 | 935.9 |
| Net income 1 | -47.2 | 141.7 | 222.7 | -304 | 405.3 | 392.9 | 500.5 | 572 |
| Net Debt 1 | 1,425 | 2,700 | 3,032 | 2,914 | 3,177 | 2,830 | 2,290 | 1,908 |
| Reference price 2 | 35.81 | 32.54 | 30.56 | 27.97 | 35.38 | 43.49 | 43.49 | 43.49 |
| Nbr of stocks (in thousands) | 293,275 | 316,984 | 317,860 | 318,306 | 319,794 | 321,548 | - | - |
| Announcement Date | 5/19/21 | 5/31/22 | 5/31/23 | 5/27/24 | 5/13/25 | - | - | - |
1CAD in Million2CAD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.12x | 3.39x | 13.97x | -.--% | 10.3B | |
| 39.79x | 7.08x | 29.12x | 0.56% | 332B | |
| 34.74x | 3.1x | 18.49x | 1.46% | 263B | |
| 21.18x | 5.32x | 25.23x | 0.73% | 146B | |
| 25.05x | 2.47x | 17.49x | 1.4% | 99.06B | |
| 22.13x | 1.85x | 15.31x | 1.77% | 97.22B | |
| 73.51x | 7.49x | 31.65x | 0.67% | 90.05B | |
| 27.89x | 2.1x | 15.17x | 1.83% | 79.05B | |
| 36.46x | 3.46x | 19.38x | 1.37% | 65.58B | |
| 46.13x | 2.56x | 16.41x | 0.33% | 42.12B | |
| Average | 36.30x | 3.88x | 20.22x | 1.01% | 122.46B | |
| Weighted average by Cap. | 35.62x | 4.56x | 22.53x | 1.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- CAE Stock
- Valuation CAE Inc.
Select your edition
All financial news and data tailored to specific country editions
