Company Valuation: ATS Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,161 5,195 4,510 3,513 3,845 3,674 - -
Change - 24.84% -13.18% -22.11% 9.46% -4.44% - -
Enterprise Value (EV) 1 5,044 6,294 5,627 2,038 2,694 4,650 4,396 3,976
Change - 24.77% -10.59% -63.78% 32.16% 72.61% -5.45% -9.57%
P/E 34.4x 41x 23.1x -124x 53.7x 27.2x 20.1x -
PBR - - 2.67x 2.06x - - - -
PEG - 7.67x 0.5x 1x -0x 0.3x 0.6x -
Capitalization / Revenue 1.91x 2.02x 1.49x 1.39x 1.29x 1.21x 1.16x 1.14x
EV / Revenue 2.31x 2.44x 1.86x 0.8x 0.91x 1.53x 1.38x 1.23x
EV / EBITDA 14.7x 15.7x 12x 5.53x 6.52x 11x 9.41x 8.22x
EV / EBIT 17.3x 19.1x 14.2x 7.21x 8.57x 15x 12.1x 12.3x
EV / FCF 31x 132x -83.1x -39x 7.25x 29.8x 17.4x -
FCF Yield 3.23% 0.75% -1.2% -2.56% 13.8% 3.35% 5.75% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.31 1.38 1.97 -0.29 0.73 1.375 1.86 -
Distribution rate - - - - - - - -
Net sales 1 2,183 2,577 3,033 2,533 2,973 3,036 3,177 3,237
EBITDA 1 343.9 401.2 470.6 368.9 413 424.2 467.4 483.6
EBIT 1 292.4 330 397.5 282.6 314.4 310.6 362.1 324.3
Net income 1 122.1 127.4 193.7 -28.05 71.64 134.9 182.6 -
Net Debt 1 883.2 1,099 1,117 -1,474 -1,151 975.4 721.9 301.4
Reference price 2 45.10 56.59 45.58 35.87 39.21 37.45 37.45 37.45
Nbr of stocks (in thousands) 92,260 91,795 98,945 97,928 98,060 98,114 - -
Announcement Date 19/05/22 18/05/23 16/05/24 28/05/25 28/05/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.24x1.53x10.96x-.--% 2.6B
36.27x6.22x23.08x0.74% 124B
31.71x5.87x20.31x1.9% 38.68B
35.35x4.51x16.64x0.1% 33.13B
21.3x1.76x12.92x2.28% 30.28B
26.26x3.16x13.77x1.45% 28.56B
22.71x3.3x14.21x1.03% 27.72B
24.79x3.89x13.05x1.47% 27.58B
109.49x37.88x88.82x0.35% 25.76B
26.49x3.32x16.27x1.71% 24.11B
Average 36.16x 7.14x 23.00x 1.1% 36.29B
Weighted average by Cap. 36.24x 7.03x 23.30x 1.1%

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

  1. Stock Market
  2. Stocks
  3. ATS Stock
  4. Valuation ATS Corporation