Valuation West Fraser Timber Co. Ltd.

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2025-07-10 pm EDT			5-day change	1st Jan Change
106.42 ^CAD	+2.72%		+3.60%	-14.56%

Jun. 02	West Fraser Timber Co. Ltd. Announces Credit Facility Renewals Enhance Liquidity and Financial Flexibility	CI
Jun. 02	West Fraser Timber Extends Maturity of $1 Billion Credit Facility; Increases Term Loan to $300 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,408	10,191	6,070	7,172	6,946	5,998	-	-
Change	-	131.2%	-40.44%	18.16%	-3.15%	-13.65%	-	-
Enterprise Value (EV) ¹	4,455	10,191	6,070	7,172	6,305	5,456	5,215	4,673
Change	-	128.75%	-40.44%	18.16%	-12.09%	-13.47%	-4.42%	-10.39%
P/E ratio	7.21x	3.53x	3.46x	-42.7x	-1,443x	31.1x	12.6x	9.25x
PBR	1.77x	-	-	-	1.01x	0.85x	0.82x	-
PEG	-	0x	-0.2x	0x	14.9x	-0x	0x	0.3x
Capitalization / Revenue	0.96x	0.97x	0.63x	1.11x	1.13x	0.96x	0.89x	0.85x
EV / Revenue	0.97x	0.97x	0.63x	1.11x	1.02x	0.88x	0.77x	0.66x
EV / EBITDA	3.87x	2.23x	1.89x	12.8x	9.37x	6.83x	4.53x	3.41x
EV / EBIT	5.15x	2.58x	2.32x	-25.3x	57.8x	18.1x	9.35x	5.52x
EV / FCF	5.36x	3.49x	3.51x	149x	36.2x	16.8x	9.76x	-
FCF Yield	18.6%	28.6%	28.5%	0.67%	2.76%	5.96%	10.2%	-
Dividend per Share ²	0.6306	0.76	1.15	1.2	1.26	1.319	1.385	1.44
Rate of return	0.98%	0.8%	1.59%	1.4%	1.46%	1.74%	1.83%	1.9%
EPS ²	8.907	27.03	20.86	-2.01	-0.06	2.434	6.003	8.17
Distribution rate	7.08%	2.81%	5.51%	-59.7%	-2,100%	54.2%	23.1%	17.6%
Net sales ¹	4,611	10,518	9,701	6,454	6,174	6,223	6,742	7,050
EBITDA ¹	1,151	4,569	3,212	561	673	799	1,151	1,369
EBIT ¹	865.5	3,945	2,619	-284	109	301.7	557.8	847
Net income ¹	611.7	2,947	1,975	-167	-5	220.1	471.5	641
Net Debt ¹	47.29	-	-	-	-641	-542.2	-783.1	-1,325
Reference price ²	64.18	95.36	72.24	85.84	86.56	75.61	75.61	75.61
Nbr of stocks (in thousands)	68,679	106,869	84,024	83,556	80,246	79,336	-	-
Announcement Date	2/11/21	2/15/22	2/14/23	2/14/24	2/12/25	-	-	-

¹USD in Million²USD

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.($)
WEST FRASER TIMBER CO. LTD.	31.06x	0.88x	6.83x	1.74%	6B
INTERFOR CORPORATION	-14.33x	0.47x	6.41x	-.--%	490M
Average	8.36x	0.67x	6.62x	0.87%	3.24B
Weighted average by Cap.	27.63x	0.85x	6.80x	1.61%