Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 655.4 - -
Change - -18.47% 53.56% -29.77% 29.95% 10.4% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 1,003 965.4 655.4
Change - -12.69% 59.42% -17.29% -15.62% 24.26% -3.79% -32.11%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.32x 0.22x 0.3x 0.22x 0.28x 0.32x 0.31x 0.3x
EV / Revenue 0.51x 0.37x 0.54x 0.46x 0.38x 0.48x 0.45x 0.3x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 5.59x 5.01x 3.34x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 8.73x 7.88x 5.25x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 11.1x 18.6x 11.1x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 9.01% 5.39% 9.05%
Dividend per Share 2 - - - - 1.4 - - -
Rate of return - - - - 5.14% - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 1,637 1,963 2,155 2,098 2,145 2,076 2,131 2,187
EBITDA 1 145.6 169.3 197.4 168 176.7 179.5 192.8 196.5
EBIT 1 90.2 113.9 138.9 105.8 114.1 115 122.5 124.8
Net income - - - - - - - -
Net Debt 1 311.6 302.1 506.5 500.1 213.8 348 310 -
Reference price 2 24.27 19.73 30.27 20.96 27.24 30.09 30.09 30.09
Nbr of stocks (in thousands) 21,409 21,471 21,490 21,796 21,793 21,780 - -
Announcement Date 3/7/22 3/6/23 3/5/24 3/4/25 3/3/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.48x5.59x - 476M
27.89x2.73x13.76x - 12.24B
17.38x1.91x9.71x1.64% 11.78B
19.49x1.19x10.23x1.39% 8.66B
-13.77x - - - 459M
50.23x0.19x3.87x - 81.13M
Average 20.24x 1.30x 8.63x 1.52% 5.61B
Weighted average by Cap. 21.45x 2.00x 11.26x 1.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. WJX Stock
  4. Valuation Wajax Corporation