Company Valuation: Stantec Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,902 7,187 12,134 12,864 14,774 11,158 - -
Change - -9.05% 68.85% 6.02% 14.84% -24.47% - -
Enterprise Value (EV) 1 9,664 8,339 12,934 14,037 16,224 12,601 12,098 12,207
Change - -13.7% 55.1% 8.52% 15.58% -22.33% -3.99% 0.9%
P/E 39.5x 29.2x 35.7x 35.6x 30.8x 18.8x 15.8x -
PBR - - - - - - - -
PEG - 1.3x 1x 5.58x 0.9x 0.8x 0.8x -
Capitalization / Revenue 2.17x 1.61x 2.4x 2.19x 2.27x 1.57x 1.48x 1.41x
EV / Revenue 2.66x 1.87x 2.55x 2.39x 2.5x 1.77x 1.61x 1.54x
EV / EBITDA 16.8x 11.5x 15.6x 14.3x 14.2x 9.84x 8.77x 8.33x
EV / EBIT 27.5x 18.9x 23.6x 21.2x 20.5x 13.1x 11.8x -
EV / FCF 27.9x 110x 40.5x 36.9x 25.3x 19.5x 15.8x 14.3x
FCF Yield 3.58% 0.91% 2.47% 2.71% 3.95% 5.14% 6.32% 7%
Dividend per Share 2 0.66 0.72 0.78 0.84 0.9 0.98 1.017 -
Rate of return 0.93% 1.11% 0.73% 0.74% 0.69% 1% 1.04% -
EPS 2 1.8 2.22 2.98 3.17 4.2 5.19 6.177 -
Distribution rate 36.7% 32.4% 26.2% 26.5% 21.4% 18.9% 16.5% -
Net sales 1 3,636 4,457 5,066 5,867 6,495 7,101 7,526 7,941
EBITDA 1 573.8 723.9 831 980.3 1,144 1,280 1,379 1,466
EBIT 1 352 440.4 547.4 661.7 792 958.8 1,024 -
Net income 1 200.7 247 331.2 361.5 479.4 612.8 708.2 -
Net Debt 1 1,762 1,153 799.7 1,172 1,450 1,443 939.7 1,049
Reference price 2 71.07 64.88 106.38 112.78 129.52 97.82 97.82 97.82
Nbr of stocks (in thousands) 111,186 110,766 114,067 114,067 114,067 114,067 - -
Announcement Date 23/02/22 22/02/23 28/02/24 25/02/25 25/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
74.36x3.2x31.25x0.06% 108B
14.1x1.12x6.16x4.16% 77.39B
45.94x5.72x31.76x0.15% 69.65B
27.45x2.08x20.15x1.14% 60.29B
58.56x4.89x31.34x1.44% 49.38B
37.04x0.87x14.79x1.71% 43.58B
30.88x0.62x9.91x1.95% 38.99B
28.42x1.85x17.82x0.17% 36.88B
4.45x0.29x6.17x6.38% 26.4B
Average 35.69x 2.29x 18.82x 1.91% 56.74B
Weighted average by Cap. 40.84x 2.62x 20.91x 1.57%

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