Company Valuation: Element Fleet Management Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 5,280 7,241 8,388 11,757 14,416 12,987 -
Change - 37.13% 15.84% 40.17% 22.61% -9.91% -
Enterprise Value (EV) 5,280 7,241 8,388 11,757 14,416 12,987 12,987
Change - 37.13% 15.84% 40.17% 22.61% -9.91% 0%
P/E ratio 16.9x 19.2x 19.1x 21.1x 38.1x 19x 17.2x
PBR 1.51x 1.97x 2.15x 2.95x - 3.22x 2.96x
PEG - 0.7x 1.1x 1x -1.2x 0.2x 1.6x
Capitalization / Revenue 5.42x 6.4x 6.48x 7.53x 8.87x 7.3x 6.79x
EV / Revenue 0x 0x 0x 0x 0x 7.3x 6.79x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 12.9x 11.8x
EV / FCF 0x 0x 0x 0x - 14x 12.6x
FCF Yield 8.37% 3.12% 7.78% 6.68% - 7.14% 7.91%
Dividend per Share 2 0.2725 0.333 0.42 0.49 - 0.7105 0.8098
Rate of return 2.12% 1.8% 1.95% 1.69% - 2.18% 2.48%
EPS 2 0.76 0.96 1.13 1.377 0.9454 1.718 1.899
Distribution rate 35.9% 34.7% 37.2% 35.6% - 41.4% 42.6%
Net sales 1 973.8 1,132 1,294 1,560 1,624 1,779 1,914
EBITDA - - - - - - -
EBIT 1 512 624.5 715.8 862.6 912.4 1,006 1,097
Net income 1 356 409.6 466.2 555.4 382.5 691.6 755.2
Net Debt - - - - - - -
Reference price 2 12.88 18.45 21.56 29.06 36.05 32.64 32.64
Nbr of stocks (in thousands) 409,968 392,479 389,065 404,594 399,881 397,899 -
Announcement Date 3/1/22 3/6/23 2/27/24 2/26/25 2/24/26 - -
1CAD in Million2CAD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19x - - 2.18% 9.47B
7.39x - - 4.06% 14.86B
16.75x - - 2.93% 14.07B
12.74x - - 3.13% 13.23B
5.42x - - 5.67% 9.8B
22.86x14.81x61.99x1.09% 7.44B
8.6x8.36x17.32x5.6% 5.37B
Average 13.25x 11.59x 39.65x 3.52% 10.61B
Weighted average by Cap. 12.98x 12.11x 43.27x 3.47%

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

  1. Stock Market
  2. Equities
  3. EFN Stock
  4. Valuation Element Fleet Management Corp.