Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 739.2 - -
Change - -18.47% 53.56% -29.77% 29.95% 24.52% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 1,087 1,049 739.2
Change - -12.69% 59.42% -17.29% -15.62% 34.65% -3.5% -29.55%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.32x 0.22x 0.3x 0.22x 0.28x 0.36x 0.35x 0.34x
EV / Revenue 0.51x 0.37x 0.54x 0.46x 0.38x 0.52x 0.49x 0.34x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 6.06x 5.44x 3.76x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 9.46x 8.56x 5.92x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 12x 20.2x 12.5x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 8.31% 4.96% 8.02%
Dividend per Share 2 - - - - 1.4 - - -
Rate of return - - - - 5.14% - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 1,637 1,963 2,155 2,098 2,145 2,076 2,131 2,187
EBITDA 1 145.6 169.3 197.4 168 176.7 179.5 192.8 196.5
EBIT 1 90.2 113.9 138.9 105.8 114.1 115 122.5 124.8
Net income - - - - - - - -
Net Debt 1 311.6 302.1 506.5 500.1 213.8 348 310 -
Reference price 2 24.27 19.73 30.27 20.96 27.24 33.94 33.94 33.94
Nbr of stocks (in thousands) 21,409 21,471 21,490 21,796 21,793 21,780 - -
Announcement Date 07/03/22 06/03/23 05/03/24 04/03/25 03/03/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.51x5.95x - 524M
29.97x2.94x14.82x - 13.04B
15.72x1.76x8.96x1.82% 10.51B
22.06x1.32x11.4x1.23% 9.68B
-15.11x - - - 556M
55.45x0.19x3.93x - 90.92M
Average 21.62x 1.35x 9.01x 1.52% 5.73B
Weighted average by Cap. 22.62x 2.07x 11.86x 1.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. WJX Stock
  4. Valuation Wajax Corporation