|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 200.02 CAD | -2.74% |
|
-0.87% | -6.34% |
| 07-06 | Firstservice Residential Launches Resilience First Risk Management Program | CI |
| 06-10 | FirstService's Subsidiary Roofing Corp of America Acquires Schefers Roofing | 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 | 6,664 | - | - |
| Change | - | -37.23% | 33.93% | 12.91% | -13.12% | -6.36% | - | - |
| Enterprise Value (EV) 1 | 8,630 | 6,015 | 8,249 | 9,246 | 8,045 | 7,353 | 7,016 | 6,732 |
| Change | - | -30.3% | 37.14% | 12.09% | -13% | -8.6% | -4.58% | -4.05% |
| P/E | 64.4x | 45x | 72.6x | 60.9x | 49.1x | 35.9x | 30.7x | 27.1x |
| PBR | - | 5.97x | 7.09x | 6.9x | 5.18x | 4.21x | 3.76x | 3.38x |
| PEG | - | -4.2x | -4.1x | 1.9x | 7.29x | 1.3x | 1.8x | 2.1x |
| Capitalization / Revenue | 2.66x | 1.45x | 1.67x | 1.57x | 1.29x | 1.15x | 1.08x | 1.04x |
| EV / Revenue | 2.66x | 1.61x | 1.9x | 1.77x | 1.46x | 1.26x | 1.13x | 1.05x |
| EV / EBITDA | 26.4x | 17.1x | 19.8x | 18x | 14.3x | 12.5x | 11.1x | 10.3x |
| EV / EBIT | 42.8x | 27.5x | 33.7x | 27.4x | 23.8x | 20.3x | 17.3x | 15.5x |
| EV / FCF | 79.1x | 213x | 44x | 53.5x | 25.3x | 23.8x | 22.4x | 18x |
| FCF Yield | 1.26% | 0.47% | 2.27% | 1.87% | 3.96% | 4.2% | 4.47% | 5.54% |
| Dividend per Share 2 | - | 0.81 | 0.9 | 1 | - | 1.195 | 1.3 | 1.429 |
| Rate of return | - | 0.66% | 0.55% | 0.55% | - | 0.82% | 0.9% | 0.99% |
| EPS 2 | 3.05 | 2.72 | 2.24 | 2.97 | 3.17 | 4.035 | 4.722 | 5.339 |
| Distribution rate | - | 29.8% | 40.2% | 33.7% | - | 29.6% | 27.5% | 26.8% |
| Net sales 1 | 3,249 | 3,746 | 4,335 | 5,217 | 5,498 | 5,820 | 6,188 | 6,409 |
| EBITDA 1 | 327.4 | 351.7 | 415.7 | 513.7 | 562.8 | 590.3 | 634.1 | 656.3 |
| EBIT 1 | 201.6 | 219 | 244.9 | 337.5 | 338.1 | 361.4 | 405.8 | 434.2 |
| Net income 1 | 135.2 | 121.1 | 100.4 | 134.4 | 145 | 185.1 | 216.9 | 243 |
| Net Debt 1 | - | 598.2 | 994.5 | 1,055 | 928.3 | 689.1 | 352.2 | 67.92 |
| Reference price 2 | 196.45 | 122.51 | 162.54 | 180.97 | 155.68 | 144.92 | 144.92 | 144.92 |
| Nbr of stocks (in thousands) | 43,930 | 44,214 | 44,633 | 45,262 | 45,712 | 45,982 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 35.92x | 1.26x | 12.46x | 0.82% | 6.66B | |
| 22.21x | 0.99x | 12.07x | -.--% | 42.09B | |
| 19.13x | 0.7x | 6.6x | 2.52% | 17.12B | |
| 14.88x | 0.54x | 9.5x | -.--% | 15.43B | |
| 19.34x | 8.16x | 15.34x | 4.78% | 9.66B | |
| 40.07x | 2.37x | 9.27x | -.--% | 7.5B | |
| 50.99x | 1.12x | 8.51x | 0.31% | 5.13B | |
| 36.1x | 14.98x | - | 1.75% | 4.56B | |
| 11.42x | 0.46x | 6.88x | -.--% | 3.24B | |
| 16.47x | 0.96x | 5.46x | 0.77% | 2.78B | |
| Average | 26.65x | 3.15x | 9.57x | 1.1% | 11.42B | |
| Weighted average by Cap. | 23.89x | 2.15x | 10.49x | 0.93% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
