Projected Income Statement: Interfor Corporation

Forecast Balance Sheet: Interfor Corporation

Forecast Balance Sheet - Interfor Corporation
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -163 - 843 861 841 773 643 524
Change - - - 2.14% -2.32% -8.12% -16.82% -18.51%
Announcement Date 03/02/22 09/02/23 08/02/24 13/02/25 12/02/26 - - -
1CAD in Million
Estimates

Cash Flow Forecast: Interfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 176.8 305.4 199.4 74.1 90.3 100.8 86.5 98.67
Change - 72.8% -34.72% -62.84% 21.86% 11.6% -14.17% 14.07%
Free Cash Flow (FCF) 1 875.6 426.9 -79.6 70.2 -45.7 78.65 102.9 140.6
Change - -51.24% -118.65% 188.19% -165.1% 272.1% 30.83% 36.66%
Announcement Date 03/02/22 09/02/23 08/02/24 13/02/25 12/02/26 - - -
1CAD in Million
Estimates

Forecast Financial Ratios: Interfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 37.91% 23.11% 1.46% 0.64% -5.25% 7.64% 8.69% 10.21%
EBIT Margin (%) 32.77% 18.75% -7.61% -9.63% -14.5% -0.75% 2.4% 4.56%
EBT Margin (%) 33.11% 17.78% -10.79% -11.78% -16.42% -5.53% 0.11% 3.13%
Net margin (%) 24.9% 13.05% -8.05% -10.06% -12.27% -4.37% 0.71% 2.48%
FCF margin (%) 26.62% 9.31% -2.4% 2.32% -1.63% 2.6% 3.36% 4.38%
FCF / Net Income (%) 106.91% 71.36% 29.84% -23.07% 13.27% -59.58% 473.08% 176.88%

Profitability

        
ROA - - -7.6% - - - - -
ROE - - -14.2% -18.65% -24.6% -4.7% 1.9% -

Financial Health

        
Leverage (Debt/EBITDA) - - 17.41x 44.4x -5.72x 3.35x 2.42x 1.6x
Debt / Free cash flow - - -10.59x 12.27x -18.41x 9.83x 6.25x 3.72x

Capital Intensity

        
CAPEX / Current Assets (%) 5.37% 6.66% 6.01% 2.45% 3.22% 3.33% 2.82% 3.07%
CAPEX / EBITDA (%) 14.18% 28.83% 411.98% 381.96% -61.35% 43.61% 32.5% 30.08%
CAPEX / FCF (%) 20.19% 71.55% -250.5% 105.56% -197.59% 128.14% 84.07% 70.17%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 2 - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 26.91 39.41 28.46 29.78 19.28 18.06 18.17 18.93
Change - 46.47% -27.79% 4.66% -35.26% -6.32% 0.61% 4.18%
EPS 1 12.84 10.86 -5.19 -5.91 -6.26 -1.875 0.57 0.78
Change - -15.42% -147.79% -13.87% -5.92% 70.05% 130.4% 36.84%
Nbr of stocks (in thousands) 60,793 51,435 51,445 51,454 65,757 65,775 65,775 65,775
Announcement Date 03/02/22 09/02/23 08/02/24 13/02/25 12/02/26 - - -
1CAD
Estimates
2026 *2027 *
P/E -6.9x 22.7x
PBR 0.72x 0.71x
EV / Sales 0.54x 0.49x
Yield - -

EPS & Dividend

EPS & Dividend - Interfor Corporation


Y-o-Y evolution of P/E

Valuation ratios - P/E - Interfor Corporation
 
Trader
Investor
Global
Quality
ESG MSCI
AA
MarketScreener Ratings - Interfor Corporation
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
12.93CAD
Average target price
17.33CAD
Spread / Average Target
+34.06%
  1. Stock Market
  2. Stocks
  3. IFP Stock
  4. Financials Interfor Corporation