Projected Income Statement: Interfor Corporation

Forecast Balance Sheet: Interfor Corporation

Forecast Balance Sheet - Interfor Corporation
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -163 - 843 861 841 789 589 -
Change - - - 2.14% -2.32% -6.22% -25.35% -
Announcement Date 2/3/22 2/9/23 2/8/24 2/13/25 2/12/26 - - -
1CAD in Million
Estimates

Cash Flow Forecast: Interfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 176.8 305.4 199.4 74.1 90.3 89.98 70.75
Change - 72.8% -34.72% -62.84% 21.86% -0.36% -21.37%
Free Cash Flow (FCF) 1 875.6 426.9 -79.6 70.2 -45.7 109.1 141.7
Change - -51.24% -118.65% 188.19% -165.1% 338.74% 29.83%
Announcement Date 2/3/22 2/9/23 2/8/24 2/13/25 2/12/26 - -
1CAD in Million
Estimates

Forecast Financial Ratios: Interfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 37.91% 23.11% 1.46% 0.64% -5.25% 8.04% 9.9% 11.57%
EBIT Margin (%) 32.77% 18.75% -7.61% -9.63% -14.5% 1.49% 4.42% 6.91%
EBT Margin (%) 33.11% 17.78% -10.79% -11.78% -16.42% -2.61% 1.74% 4.46%
Net margin (%) 24.9% 13.05% -8.05% -10.06% -12.27% -3.05% 0.98% 3.34%
FCF margin (%) 26.62% 9.31% -2.4% 2.32% -1.63% 3.69% 4.47% -
FCF / Net Income (%) 106.91% 71.36% 29.84% -23.07% 13.27% -120.82% 456.94% -

Profitability

        
ROA - - -7.6% - - - - -
ROE - - -14.2% -18.65% -24.6% - 2.9% -

Financial Health

        
Leverage (Debt/EBITDA) - - 17.41x 44.4x -5.72x 3.32x 1.88x -
Debt / Free cash flow - - -10.59x 12.27x -18.41x 7.23x 4.16x -

Capital Intensity

        
CAPEX / Current Assets (%) 5.37% 6.66% 6.01% 2.45% 3.22% 3.04% 2.23% -
CAPEX / EBITDA (%) 14.18% 28.83% 411.98% 381.96% -61.35% 37.87% 22.54% -
CAPEX / FCF (%) 20.19% 71.55% -250.5% 105.56% -197.59% 82.47% 49.95% -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 2 - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 26.91 39.41 28.46 29.78 - 18.81 19.93 21.94
Change - 46.47% -27.79% 4.66% - - 5.95% 10.06%
EPS 1 12.84 10.86 -5.19 -5.91 -6.26 -1.12 0.94 -
Change - -15.42% -147.79% -13.87% -5.92% 82.11% 183.93% -
Nbr of stocks (in thousands) 60,793 51,435 51,445 51,454 65,757 65,767 65,767 65,767
Announcement Date 2/3/22 2/9/23 2/8/24 2/13/25 2/12/26 - - -
1CAD
Estimates
2026 *2027 *
P/E -11.4x 13.6x
PBR 0.68x 0.64x
EV / Sales 0.55x 0.45x
Yield - -

EPS & Dividend

EPS & Dividend - Interfor Corporation


Y-o-Y evolution of P/E

Valuation ratios - P/E - Interfor Corporation
 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
AA
MarketScreener Ratings - Interfor Corporation
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
12.76CAD
Average target price
17.67CAD
Spread / Average Target
+38.45%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Interfor Corporation
  1. Stock Market
  2. Stocks
  3. IFP Stock
  4. Financials Interfor Corporation