Projected Income Statement: Canfor Corporation

Forecast Balance Sheet: Canfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -1,019 -876 -228 109 799 691 522 90
Change - 14.03% 73.97% 147.81% 633.03% -13.51% -24.46% -82.76%
Announcement Date 01/03/22 28/02/23 05/03/24 07/03/25 05/03/26 - - -
1CAD in Million
Estimates

Cash Flow Forecast: Canfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 428.2 625.3 587 527.1 288.7 209.4 230.2 386
Change - 46.03% -6.13% -10.2% -45.23% -27.47% 9.94% 67.68%
Free Cash Flow (FCF) 1 1,487 487.7 -432.3 -352.9 -219.2 -229.5 -161 -
Change - -67.2% -188.64% 18.37% 37.89% -4.7% 29.85% 100%
Announcement Date 01/03/22 28/02/23 05/03/24 07/03/25 05/03/26 - - -
1CAD in Million
Estimates

Forecast Financial Ratios: Canfor Corporation

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

Profitability

        
EBITDA Margin (%) 33.38% 21.68% -2.05% -3.24% -0.7% 3.84% 7.55% 8.09%
EBIT Margin (%) 28.48% 14.46% -9.8% -17.94% -16.93% -2.3% 0.54% 3.23%
EBT Margin (%) 24.68% 14.93% -9.03% -18.72% -18.5% -4.4% 0.58% 8.24%
Net margin (%) 17.46% 10.6% -6.01% -12.74% -14.92% -2.16% 0.69% 5.84%
FCF margin (%) 19.35% 6.57% -7.97% -6.72% -4.11% -4.07% -2.9% -
FCF / Net Income (%) 110.82% 61.95% 132.57% 52.75% 27.51% 187.96% -418.18% -

Profitability

        
ROA - 13.64% -5.22% -11.43% -15.1% -3.3% 2.5% 7.6%
ROE - 22.85% -8.35% -18.77% -27.39% -6.35% 4.65% 13%

Financial Health

        
Leverage (Debt/EBITDA) - - - -0.64x -21.48x 3.19x 1.24x 0.18x
Debt / Free cash flow - - - -0.31x -3.64x -3.01x -3.24x -

Capital Intensity

        
CAPEX / Current Assets (%) 5.57% 8.42% 10.82% 10.03% 5.41% 3.71% 4.14% 6.23%
CAPEX / EBITDA (%) 16.69% 38.84% -527.88% -309.69% -776.08% 96.56% 54.87% 77.02%
CAPEX / FCF (%) 28.8% 128.21% -135.79% -149.36% -131.71% -91.23% -142.98% -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 27.99 34.87 31.78 27.93 21.53 20.75 20.41 22.53
Change - 24.6% -8.87% -12.12% -22.92% -3.58% -1.64% 10.36%
EPS 1 10.74 6.39 -2.71 -5.64 -6.78 -1.563 -0.0323 3.14
Change - -40.5% -142.41% -108.12% -20.21% 76.95% 97.93% 9,818.35%
Nbr of stocks (in thousands) 124,494 122,519 119,081 118,405 116,429 117,341 117,341 117,341
Announcement Date 01/03/22 28/02/23 05/03/24 07/03/25 05/03/26 - - -
1CAD
Estimates
2026 *2027 *
P/E -9.83x -475x
PBR 0.74x 0.75x
EV / Sales 0.44x 0.42x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
Global
Quality
ESG MSCI
AAA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
15.36CAD
Average target price
17.00CAD
Spread / Average Target
+10.68%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CFP Stock
  4. CFPZF Stock
  5. Financials Canfor Corporation