Company Valuation: Sienna Senior Living Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 1,008 795 838.4 1,290 1,942 2,356 - -
Change - -21.09% 5.45% 53.87% 50.52% 21.34% - -
Enterprise Value (EV) 1 1,008 795 838.4 1,290 1,942 3,839 3,971 2,356
Change - -21.09% 5.45% 53.87% 50.52% 97.69% 3.44% -40.67%
P/E ratio - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 1.51x 1.11x 1.07x 1.44x 1.93x 2.04x 1.9x -
EV / Revenue 1.51x 1.11x 1.07x 1.44x 1.93x 3.32x 3.21x -
EV / EBITDA 9.09x 6.72x 6.6x 8.52x 12.1x 19.5x 17.7x -
EV / EBIT - - - - - - - -
EV / FCF 17.3x 15.8x 12.9x 678x -34.9x 113x 41x 14x
FCF Yield 5.78% 6.34% 7.74% 0.15% -2.87% 0.89% 2.44% 7.12%
Dividend per Share 2 0.936 0.936 0.936 0.936 0.936 0.94 0.94 -
Rate of return 6.23% 8.59% 8.15% 5.99% 4.58% 4.23% 4.23% -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 668.5 718.6 785.4 893.2 1,005 1,155 1,238 -
EBITDA 1 110.8 118.2 127 151.4 160.3 196.4 224.4 -
EBIT - - - - - - - -
Net income - - - - - - - -
Net Debt 1 - - - - - 1,483 1,615 -
Reference price 2 15.03 10.90 11.49 15.62 20.43 22.20 22.20 22.20
Nbr of stocks (in thousands) 67,039 72,940 72,967 82,590 95,048 106,132 - -
Announcement Date 2/24/22 2/23/23 2/20/24 2/19/25 2/19/26 - - -
1CAD in Million2CAD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 3.32x19.54x4.23% 1.71B
-73.37x - - -.--% 3.16B
-11.47x1.13x7.48x-.--% 2.72B
-9.27x4.59x25.1x2.07% 1.69B
36.23x1.11x11.4x2.99% 1.27B
8.97x0.61x5.65x2.73% 251M
13.79x1.25x9.53x1.05% 234M
Average -5.85x 2.00x 13.12x 1.87% 1.58B
Weighted average by Cap. -24.37x 2.33x 14.51x 1.4%

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. SIA Stock
  4. Valuation Sienna Senior Living Inc.