Valuation WSP Global Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2024-09-16 pm EDT			5-day change	1st Jan Change
233.25 ^CAD	+0.31%		+3.00%	+25.58%

Sep. 10	WSP Announcing Private Offering of $1 Billion Aggregate Principal Amount of Senior Unsecured Notes	MT
Sep. 10	WSP Global Inc. Announces Private Offering of $1 Billion Aggregate Principal Amount of Senior Unsecured Notes	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	9,393	13,690	21,611	19,550	23,155	29,089	-	-
Change	-	45.75%	57.86%	-9.53%	18.44%	25.63%	-	-
Enterprise Value (EV) ¹	11,473	13,827	22,460	23,139	26,297	33,696	33,071	31,954
Change	-	20.52%	62.44%	3.02%	13.65%	28.14%	-1.86%	-3.38%
P/E ratio	32.7x	48.2x	45.3x	43.9x	42.2x	39.1x	33.1x	25.6x
PBR	-	-	-	-	-	3.74x	3.41x	3.07x
PEG	-	-6.22x	0.7x	-3.8x	1.8x	1.1x	1.8x	0.9x
Capitalization / Revenue	1.36x	2x	2.75x	2.18x	2.12x	2.42x	2.11x	1.98x
EV / Revenue	1.67x	2.02x	2.85x	2.58x	2.41x	2.8x	2.39x	2.17x
EV / EBITDA	11.1x	13.1x	17x	15.1x	13.7x	15.5x	13x	11.4x
EV / EBIT	19.7x	23.9x	27.9x	24.3x	21.1x	21.8x	18.2x	16.5x
EV / FCF	17.2x	13.4x	23.9x	74.9x	60.7x	45.2x	31.5x	26.2x
FCF Yield	5.8%	7.46%	4.18%	1.34%	1.65%	2.21%	3.17%	3.82%
Dividend per Share ²	1.5	1.5	1.5	1.5	1.5	1.5	1.499	1.499
Rate of return	1.69%	1.24%	0.82%	0.95%	0.81%	0.64%	0.64%	0.64%
EPS ²	2.71	2.5	4.05	3.58	4.4	5.959	7.05	9.094
Distribution rate	55.4%	60%	37%	41.9%	34.1%	25.2%	21.3%	16.5%
Net sales ¹	6,886	6,859	7,870	8,957	10,897	12,029	13,811	14,726
EBITDA ¹	1,037	1,054	1,322	1,530	1,921	2,175	2,545	2,800
EBIT ¹	583.4	577.4	804	953.7	1,248	1,549	1,820	1,933
Net income ¹	286.5	276	473.6	431.8	550	779.3	944.9	1,172
Net Debt ¹	2,080	137.1	849.3	3,589	3,142	4,607	3,982	2,865
Reference price ²	88.67	120.59	183.63	157.09	185.74	233.25	233.25	233.25
Nbr of stocks (in thousands)	105,932	113,524	117,687	124,454	124,664	124,712	-	-
Announcement Date	2/26/20	2/24/21	3/9/22	3/8/23	2/28/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
WSP GLOBAL INC.	39.02x	2.79x	15.45x	+0.65%	21.35B
VINCI	12.99x	1.13x	6.5x	+4.28%	69.34B
LARSEN & TOUBRO LIMITED	31.99x	2.35x	21.43x	+0.97%	59.22B
QUANTA SERVICES, INC.	45.46x	1.81x	19.03x	+0.14%	39.71B
FERROVIAL SE	50.31x	3.81x	25.91x	+2.01%	30.64B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	3.44x	0.25x	4.65x	+6.08%	27.97B
EMCOR GROUP, INC.	20.28x	-	-	+0.23%	18.5B
CHINA RAILWAY GROUP LIMITED	3.78x	0.29x	6.08x	+4.43%	16.22B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED	2.26x	0.62x	9.07x	+8.82%	14.14B
Average	23.28x	1.63x	13.52x	+3.07%	33.01B
Weighted average by Cap.	25.38x	1.75x	14.20x	+2.71%