Valuation FirstService Corporation

Stocks

Real-time Estimate TE 14:42:42 15/09/2026 BST			5-day change	1st Jan Change
185.52 ^CAD	-1.57%		-5.56%	-11.70%

08-24	FirstService Corporation's Equity Buyback announced on August 19, 2025, has expired.	CI
08-20	FirstService Corporation announces an Equity Buyback for 3,930,112 shares, representing 9% of its issued share capital.	CI

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	5,949	-	-
Change	-	-37.23%	33.93%	12.91%	-13.12%	-16.41%	-	-
Enterprise Value (EV) ¹	8,630	6,015	8,249	9,246	8,045	7,359	7,235	7,131
Change	-	-30.3%	37.14%	12.09%	-13%	-8.52%	-1.68%	-1.45%
P/E	64.4x	45x	72.6x	60.9x	49.1x	35.9x	30.4x	27x
PBR	-	5.97x	7.09x	6.9x	5.18x	5.76x	5.17x	6.74x
PEG	-	-4.2x	-4.1x	1.9x	7.29x	1.9x	1.7x	2.1x
Capitalization / Revenue	2.66x	1.45x	1.67x	1.57x	1.29x	1.04x	0.98x	0.94x
EV / Revenue	2.66x	1.61x	1.9x	1.77x	1.46x	1.28x	1.19x	1.13x
EV / EBITDA	26.4x	17.1x	19.8x	18x	14.3x	12.5x	11.5x	10.9x
EV / EBIT	42.8x	27.5x	33.7x	27.4x	23.8x	20.7x	17.8x	16.3x
EV / FCF	79.1x	213x	44x	53.5x	25.3x	24.3x	24.2x	19.1x
FCF Yield	1.26%	0.47%	2.27%	1.87%	3.96%	4.11%	4.13%	5.24%
Dividend per Share ²	-	0.81	0.9	1	1.1	1.222	1.408	1.565
Rate of return	-	0.66%	0.55%	0.55%	0.71%	0.9%	1.04%	1.16%
EPS ²	3.05	2.72	2.24	2.97	3.17	3.777	4.459	5.023
Distribution rate	-	29.8%	40.2%	33.7%	34.7%	32.4%	31.6%	31.2%
Net sales ¹	3,249	3,746	4,335	5,217	5,498	5,730	6,065	6,306
EBITDA ¹	327.4	351.7	415.7	513.7	562.8	587.3	626.9	655
EBIT ¹	201.6	219	244.9	337.5	338.1	356	405.8	438.5
Net income ¹	135.2	121.1	100.4	134.4	145	168.9	194.6	212.1
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	135.43	135.43	135.43
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

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.($)
FIRSTSERVICE CORPORATION	35.86x	1.28x	12.53x	0.9%	5.95B
CBRE GROUP, INC.	23.54x	0.95x	11.46x	-.--%	40.8B
KE HOLDINGS INC.	18.55x	0.83x	6.78x	2.47%	19.08B
JONES LANG LASALLE INCORPORATED	14.29x	0.58x	9.51x	-.--%	15.81B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.03x	3.5x	11.43x	5.84%	11.15B
CAPITALAND INVESTMENT LIMITED	21.01x	8.64x	17.1x	4.57%	10.41B
ZILLOW GROUP, INC.	62.85x	2.43x	9.59x	-.--%	7.49B
COLLIERS INTERNATIONAL GROUP INC.	35.31x	1.09x	8.38x	0.33%	4.8B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	30.73x	12.12x	-	1.88%	4.24B
CUSHMAN & WAKEFIELD LIMITED	11.94x	0.44x	6.69x	-.--%	2.98B
Average	27.11x	3.19x	10.39x	1.6%	12.27B
Weighted average by Cap.	24.19x	2.25x	10.63x	1.42%