|
Market Closed -
Toronto S.E.
21:00:00 05/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 182.67 CAD | -0.83% |
|
-0.04% | -14.42% |
| 09-17 | FirstService Declares Quarterly Cash Dividend on Common Shares, Payable on October 7, 2026 | CI |
| 09-16 | FirstService to Manage 391-Unit Atlanta Condo | MT |
Company Valuation: FirstService Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,630 | 5,417 | 7,254 | 8,191 | 7,116 | 5,633 | - | - |
| Change | - | -37.23% | 33.93% | 12.91% | -13.12% | -20.84% | - | - |
| Enterprise Value (EV) 1 | 8,630 | 6,015 | 8,249 | 9,246 | 8,045 | 7,044 | 6,920 | 6,815 |
| Change | - | -30.3% | 37.14% | 12.09% | -13% | -12.44% | -1.76% | -1.52% |
| P/E | 64.4x | 45x | 72.6x | 60.9x | 49.1x | 34x | 29.1x | 25.9x |
| PBR | - | 5.97x | 7.09x | 6.9x | 5.18x | 5.46x | 4.9x | 6.38x |
| PEG | - | -4.2x | -4.1x | 1.9x | 7.29x | 1.8x | 1.7x | 2.1x |
| Capitalization / Revenue | 2.66x | 1.45x | 1.67x | 1.57x | 1.29x | 0.98x | 0.93x | 0.89x |
| EV / Revenue | 2.66x | 1.61x | 1.9x | 1.77x | 1.46x | 1.23x | 1.14x | 1.08x |
| EV / EBITDA | 26.4x | 17.1x | 19.8x | 18x | 14.3x | 12x | 11x | 10.4x |
| EV / EBIT | 42.8x | 27.5x | 33.7x | 27.4x | 23.8x | 19.8x | 17.1x | 15.7x |
| EV / FCF | 79.1x | 213x | 44x | 53.5x | 25.3x | 23.5x | 23.5x | 19x |
| FCF Yield | 1.26% | 0.47% | 2.27% | 1.87% | 3.96% | 4.26% | 4.26% | 5.27% |
| Dividend per Share 2 | - | 0.81 | 0.9 | 1 | 1.1 | 1.19 | 1.408 | 1.565 |
| Rate of return | - | 0.66% | 0.55% | 0.55% | 0.71% | 0.93% | 1.1% | 1.22% |
| EPS 2 | 3.05 | 2.72 | 2.24 | 2.97 | 3.17 | 3.767 | 4.415 | 4.948 |
| Distribution rate | - | 29.8% | 40.2% | 33.7% | 34.7% | 31.6% | 31.9% | 31.6% |
| Net sales 1 | 3,249 | 3,746 | 4,335 | 5,217 | 5,498 | 5,731 | 6,066 | 6,308 |
| EBITDA 1 | 327.4 | 351.7 | 415.7 | 513.7 | 562.8 | 586.9 | 626.4 | 654.3 |
| EBIT 1 | 201.6 | 219 | 244.9 | 337.5 | 338.1 | 355 | 404.2 | 435 |
| Net income 1 | 135.2 | 121.1 | 100.4 | 134.4 | 145 | 167.9 | 191.2 | 204.6 |
| Net Debt 1 | - | 598.2 | 994.5 | 1,055 | 928.3 | 1,411 | 1,287 | 1,182 |
| Reference price 2 | 196.45 | 122.51 | 162.54 | 180.97 | 155.68 | 128.25 | 128.25 | 128.25 |
| Nbr of stocks (in thousands) | 43,930 | 44,214 | 44,633 | 45,262 | 45,712 | 43,923 | - | - |
| Announcement Date | 15/02/22 | 07/02/23 | 06/02/24 | 05/02/25 | 04/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.04x | 1.23x | 12x | 0.93% | 5.63B | |
| 21.62x | 0.88x | 10.61x | -.--% | 37.47B | |
| 18.3x | 0.81x | 6.76x | 2.5% | 18.85B | |
| 12.54x | 0.48x | 7.94x | -.--% | 13.91B | |
| 16.41x | 3.24x | 10.43x | 6.06% | 10.76B | |
| 19.58x | 8.25x | 16.31x | 4.9% | 9.64B | |
| 53.38x | 1.99x | 7.86x | -.--% | 6.2B | |
| 33.51x | 1.06x | 8.08x | 0.35% | 4.55B | |
| 29.75x | 11.73x | - | 1.95% | 4.1B | |
| 11.14x | 0.42x | 6.42x | -.--% | 2.78B | |
| Average | 25.03x | 3.01x | 9.60x | 1.67% | 11.39B | |
| Weighted average by Cap. | 22.15x | 2.13x | 9.80x | 1.53% |
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
- Stock Market
- Stocks
- FSV Stock
- Valuation FirstService Corporation
Select your edition
All financial news and data tailored to specific country editions
