CORUS ENTERTAINMENT INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.1000 CAD | 0.00% |
|
-4.76% | -85.92% |
| Dec. 02 | Quebecor Could Buy Corus, CIBC Says | MT |
| Oct. 28 | BMO on Corus Entertainment's Q4 | MT |
Company Valuation: Corus Entertainment Inc.
Data adjusted to current consolidation scope
| Fiscal Period: August | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 664.7 | 1,302 | 742.7 | 271.2 | 26.92 | 19.94 | - | - |
| Change | - | 95.92% | -42.97% | -63.48% | -90.07% | -25.93% | - | - |
| Enterprise Value (EV) 1 | 2,273 | 2,751 | 2,084 | 1,434 | 1,114 | 1,053 | 996.1 | 796.9 |
| Change | - | 21.02% | -24.27% | -31.2% | -22.28% | -5.49% | -5.4% | -19.99% |
| P/E ratio | - | - | - | - | - | - | - | - |
| PBR | 0.74x | 1.22x | - | 0.85x | -0.06x | -0.05x | -0.05x | -0.06x |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.44x | 0.84x | 0.46x | 0.18x | 0.02x | 0.02x | 0.02x | 0.02x |
| EV / Revenue | 1.5x | 1.78x | 1.3x | 0.95x | 0.88x | 0.92x | 0.93x | 0.73x |
| EV / EBITDA | 4.49x | 5.24x | 4.7x | 4.29x | 3.93x | 5.17x | 5.72x | 3.45x |
| EV / EBIT | 6.55x | 7.39x | 7.27x | 8.13x | 6.46x | 7.47x | 7.43x | 6.23x |
| EV / FCF | 7.63x | 10.9x | 8.7x | 13.1x | 9.87x | 14.6x | 16.7x | - |
| FCF Yield | 13.1% | 9.16% | 11.5% | 7.63% | 10.1% | 6.83% | 6% | - |
| Dividend per Share 2 | 0.24 | 0.24 | 0.24 | 0.15 | - | - | - | - |
| Rate of return | 7.52% | 3.84% | 6.49% | 11% | - | - | - | - |
| EPS 2 | - | - | - | - | - | - | - | - |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,511 | 1,543 | 1,599 | 1,511 | 1,271 | 1,140 | 1,075 | 1,093 |
| EBITDA 1 | 505.8 | 524.6 | 443.6 | 334 | 283.4 | 203.6 | 174.2 | 230.9 |
| EBIT 1 | 347.3 | 372.4 | 286.7 | 176.4 | 172.4 | 141 | 134 | 128 |
| Net income | -625.4 | - | - | - | - | - | - | - |
| Net Debt 1 | 1,609 | 1,449 | 1,341 | 1,162 | 1,087 | 1,033 | 976.1 | 777 |
| Reference price 2 | 3.1900 | 6.2500 | 3.7000 | 1.3600 | 0.1350 | 0.1000 | 0.1000 | 0.1000 |
| Nbr of stocks (in thousands) | 208,367 | 208,367 | 200,720 | 199,444 | 199,440 | 199,440 | - | - |
| Announcement Date | 10/22/20 | 10/22/21 | 10/21/22 | 10/27/23 | 10/25/24 | - | - | - |
1CAD in Million2CAD
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| -2.76x | 1.67x | 7.34x | -.--% | 29.61B | ||
| 10.82x | 1.48x | 7.18x | +1.17% | 20.95B | ||
| 7.43x | 2.07x | 5.67x | +4.10% | 5.11B | ||
| 7.17x | 0.6x | 4.21x | +15.26% | 4.44B | ||
| 16.94x | 1.08x | 7.33x | +1.58% | 4.38B | ||
| 14.9x | 4.93x | 8.82x | +2.75% | 3.36B | ||
| 5.66x | 1.74x | 5.77x | - | 2.98B | ||
| 105.52x | 2.79x | 45.42x | - | 2.24B | ||
| Average | 20.71x | 2.04x | 11.47x | +4.14% | 9.13B | |
| Weighted average by Cap. | 8.10x | 1.73x | 8.16x | +1.91% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- CJR.B Stock
- Valuation Corus Entertainment Inc.