Company Valuation: Corus Entertainment Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,302 742.7 271.2 26.92 17.95 7.978 -
Change - -42.97% -63.48% -90.07% -33.33% -55.56% -
Enterprise Value (EV) 1 2,751 2,084 1,434 1,114 1,155 936.7 951.4
Change - -24.27% -31.2% -22.28% 3.68% -18.91% 1.57%
P/E ratio - - - - - - -
PBR 1.22x - 0.85x -0.06x -0.03x - -
PEG - - - - - - -
Capitalization / Revenue 0.84x 0.46x 0.18x 0.02x 0.02x 0.01x 0.01x
EV / Revenue 1.78x 1.3x 0.95x 0.88x 1.02x 0.95x 1.05x
EV / EBITDA 5.24x 4.7x 4.29x 3.93x 6.1x 6.2x 6.98x
EV / EBIT - - - - - - -
EV / FCF 10.9x 10.5x 13.1x 9.87x -38.2x 28x 41.7x
FCF Yield 9.16% 9.55% 7.63% 10.1% -2.62% 3.58% 2.4%
Dividend per Share 2 0.24 0.24 0.15 - - - -
Rate of return 3.84% 6.49% 11% - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 1,543 1,599 1,511 1,271 1,127 985.1 905
EBITDA 1 524.6 443.6 334 283.4 189.3 151 136.3
EBIT 372.4 286.7 176.4 172.4 98.99 - -
Net income - - - - - - -
Net Debt 1 1,449 1,341 1,162 1,087 1,137 928.7 943.4
Reference price 2 6.2500 3.7000 1.3600 0.1350 0.0900 0.0400 0.0400
Nbr of stocks (in thousands) 208,367 200,720 199,444 199,440 199,440 199,440 -
Announcement Date 10/22/21 10/21/22 10/27/23 10/25/24 10/30/25 - -
1CAD in Million2CAD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.95x6.2x - 5.86M
76.72x2.61x11.14x-.--% 69.4B
13.7x1.58x7.43x1.01% 22.89B
18.28x2.63x8.44x3.21% 7.01B
4.92x0.88x6.32x17.44% 6.61B
14.51x1.25x7.34x1.16% 5.51B
14.16x2.06x9.79x - 3.37B
28.57x2.05x25.23x - 2.98B
Average 24.41x 1.75x 10.24x 4.56% 14.72B
Weighted average by Cap. 51.04x 2.22x 10.13x 1.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CJR.B Stock
  4. Valuation Corus Entertainment Inc.