Valuation George Weston Limited

Equities

Market Closed - Toronto S.E. Other stock markets 04:16:17 2026-02-06 pm EST			5-day change	1st Jan Change
101.92 ^CAD	+0.18%		+7.32%	+7.64%

Jan. 23	Loblaw Reiterated as Grocery Top Pick at RBC	MT
Jan. 08	AB Foods cuts profit forecast on Primark discounting, US weakness	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	14,587	21,701	23,727	22,339	29,099	38,679	38,679	-
Change	-	48.77%	9.34%	-5.85%	30.26%	32.92%	0%	-
Enterprise Value (EV) ¹	32,300	32,350	36,403	35,275	48,609	53,143	53,145	52,725
Change	-	0.16%	12.53%	-3.1%	37.8%	9.33%	0%	-0.79%
P/E ratio	16x	58.2x	13.8x	15.3x	22.8x	30.2x	28.5x	25.5x
PBR	1.85x	-	-	-	-	-	-	-
PEG	-	-1x	0x	-1.3x	-2.58x	8.7x	4.82x	2.2x
Capitalization / Revenue	0.27x	0.4x	0.42x	0.37x	0.47x	0.59x	0.58x	0.55x
EV / Revenue	0.59x	0.6x	0.64x	0.59x	0.79x	0.81x	0.79x	0.75x
EV / EBITDA	5.76x	5.4x	5.56x	5.07x	6.57x	6.67x	6.51x	6.47x
EV / EBIT	8.69x	7.71x	7.84x	7.17x	9.19x	9.37x	8.8x	8.22x
EV / FCF	7.54x	15.6x	25.7x	20.7x	26.8x	37.2x	31.2x	23.3x
FCF Yield	13.3%	6.42%	3.89%	4.84%	3.73%	2.69%	3.21%	4.3%
Dividend per Share ²	0.7083	0.7667	0.86	0.933	1.058	1.154	1.296	1.54
Rate of return	2.23%	1.57%	1.54%	1.7%	1.42%	1.13%	1.27%	1.51%
EPS ²	1.987	0.84	4.053	3.583	3.267	3.38	3.58	3.99
Distribution rate	35.7%	91.3%	21.2%	26%	32.4%	34.1%	36.2%	38.6%
Net sales ¹	54,705	53,748	57,048	60,124	61,608	65,461	67,212	70,052
EBITDA ¹	5,607	5,995	6,551	6,953	7,401	7,962	8,160	8,146
EBIT ¹	3,719	4,194	4,641	4,920	5,289	5,669	6,037	6,418
Net income ¹	963	431	1,816	1,496	1,315	1,322	1,349	1,468
Net Debt ¹	17,713	10,649	12,676	12,936	19,510	14,464	14,466	14,046
Reference price ²	31.69	48.89	56.00	54.83	74.51	101.92	101.92	101.92
Nbr of stocks (in thousands)	460,241	443,901	423,722	407,392	390,515	379,506	379,506	-
Announcement Date	3/2/21	3/2/22	3/1/23	2/28/24	2/26/25	-	-	-

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.($)
GEORGE WESTON LIMITED	30.15x	0.81x	6.67x	1.13%	28.35B
WALMART INC.	45.68x	1.54x	24.38x	0.71%	1,046B
LOBLAW COMPANIES LIMITED	38.12x	1.32x	11.56x	0.83%	57.62B
KROGER CO. (THE)	43.28x	0.39x	7.07x	2.04%	42.72B
SYSCO CORPORATION	20.12x	0.64x	12.1x	2.5%	41.44B
AEON CO., LTD.	93.08x	0.99x	16.26x	0.6%	39.87B
TESCO PLC	16.89x	0.55x	8.2x	3.18%	39.1B
AHOLD DELHAIZE N.V.	14.6x	0.51x	6.45x	3.42%	36.74B
WOOLWORTHS GROUP LIMITED	25.39x	0.76x	9.02x	2.98%	26.91B
US FOODS HOLDING CORP.	30.64x	0.63x	12.94x	-.--%	20.14B
Average	35.80x	0.81x	11.46x	1.74%	137.84B
Weighted average by Cap.	43.31x	1.35x	20.93x	0.99%