Company Valuation: George Weston Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,845 14,587 21,701 23,727 22,339 28,892 28,892 -
Change - -7.94% 48.77% 9.34% -5.85% 29.34% 0% -
Enterprise Value (EV) 1 34,950 32,300 32,350 36,403 35,275 41,920 42,090 42,437
Change - -7.58% 0.16% 12.53% -3.1% 18.84% 0.41% 0.82%
P/E ratio 81.8x 16x 58.2x 13.8x 15.3x 19.6x 18.2x 18.5x
PBR 2.08x 1.85x - - - - - -
PEG - 0x -1x 0x -1.3x 3.57x 2.32x -9.84x
Capitalization / Revenue 0.32x 0.27x 0.4x 0.42x 0.37x 0.47x 0.45x 0.44x
EV / Revenue 0.7x 0.59x 0.6x 0.64x 0.59x 0.68x 0.66x 0.64x
EV / EBITDA 6.37x 5.76x 5.4x 5.56x 5.07x 5.75x 5.53x 5.63x
EV / EBIT 9.49x 8.69x 7.71x 7.84x 7.17x 7.99x 7.42x 6.91x
EV / FCF 11.7x 7.54x 15.6x 25.7x 20.7x 34.3x 25.8x 21.1x
FCF Yield 8.58% 13.3% 6.42% 3.89% 4.84% 2.91% 3.87% 4.74%
Dividend per Share 2 2.09 2.125 2.3 2.58 2.799 3.172 3.473 3.48
Rate of return 2.03% 2.23% 1.57% 1.54% 1.7% 1.43% 1.56% 1.57%
EPS 2 1.26 5.96 2.52 12.16 10.75 11.34 12.23 12
Distribution rate 166% 35.7% 91.3% 21.2% 26% 28% 28.4% 29%
Net sales 1 50,109 54,705 53,748 57,048 60,124 61,666 64,045 66,107
EBITDA 1 5,483 5,607 5,995 6,551 6,953 7,293 7,615 7,532
EBIT 1 3,682 3,719 4,194 4,641 4,920 5,244 5,672 6,140
Net income 1 242 963 431 1,816 1,496 1,497 1,516 1,416
Net Debt 1 19,105 17,713 10,649 12,676 12,936 13,028 13,198 13,545
Reference price 2 103.02 95.08 146.66 167.99 164.50 222.17 222.17 222.17
Nbr of stocks (in thousands) 153,802 153,414 147,967 141,241 135,797 130,045 130,045 -
Announcement Date 2/25/20 3/2/21 3/2/22 3/1/23 2/28/24 - - -
1CAD in Million2CAD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
19.59x0.68x5.75x1.43% 20.39B
43.3x1.3x20.71x0.79% 836B
17.03x0.38x7.23x1.86% 47.13B
22.65x1.03x9.07x1.12% 37.89B
16.46x0.57x10.4x2.89% 34.78B
14.93x0.51x7.47x3.36% 33.49B
15.37x0.52x6.6x3.33% 32.8B
24.47x0.77x9.18x3.02% 23.89B
81.25x0.58x10.09x1.04% 21.03B
47.91x2.26x27.18x-.--% 17.71B
Average 30.30x 0.86x 11.37x percentage-no-prefix 110.49B
Weighted average by Cap. 38.89x 1.16x 17.97x percentage-no-prefix
See all sector valuations

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

  1. Stock Market
  2. Equities
  3. WN Stock
  4. Valuation George Weston Limited