|
Real-time Estimate
TE
20:22:11 13/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 221.47 CAD | +0.98% |
|
+2.14% | +3.40% |
Company Valuation: FirstService Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,630 | 5,417 | 7,254 | 8,191 | 7,116 | 6,447 | - | - |
| Change | - | -37.23% | 33.93% | 12.91% | -13.12% | -9.41% | - | - |
| Enterprise Value (EV) 1 | 8,630 | 6,015 | 8,249 | 9,246 | 8,045 | 7,829 | 7,718 | 7,630 |
| Change | - | -30.3% | 37.14% | 12.09% | -13% | -2.68% | -1.41% | -1.15% |
| P/E | 64.4x | 45x | 72.6x | 60.9x | 49.1x | 46.3x | 36.9x | 30.9x |
| PBR | - | 5.97x | 7.09x | 6.9x | 5.18x | 7.39x | 6.39x | 5.79x |
| PEG | - | -4.2x | -4.1x | 1.9x | 7.29x | 9.61x | 1.4x | 1.6x |
| Capitalization / Revenue | 2.66x | 1.45x | 1.67x | 1.57x | 1.29x | 1.12x | 1.06x | 1.01x |
| EV / Revenue | 2.66x | 1.61x | 1.9x | 1.77x | 1.46x | 1.36x | 1.27x | 1.19x |
| EV / EBITDA | 26.4x | 17.1x | 19.8x | 18x | 14.3x | 13.4x | 12.3x | 11.4x |
| EV / EBIT | 42.8x | 27.5x | 33.7x | 27.4x | 23.8x | 22.7x | 19.7x | 17.3x |
| EV / FCF | 79.1x | 213x | 44x | 53.5x | 25.3x | 26.8x | 25.9x | 22.2x |
| FCF Yield | 1.26% | 0.47% | 2.27% | 1.87% | 3.96% | 3.73% | 3.86% | 4.51% |
| Dividend per Share 2 | - | 0.81 | 0.9 | 1 | 1.1 | 1.209 | 1.386 | 1.546 |
| Rate of return | - | 0.66% | 0.55% | 0.55% | 0.71% | 0.79% | 0.9% | 1.01% |
| EPS 2 | 3.05 | 2.72 | 2.24 | 2.97 | 3.17 | 3.323 | 4.171 | 4.979 |
| Distribution rate | - | 29.8% | 40.2% | 33.7% | 34.7% | 36.4% | 33.2% | 31.1% |
| Net sales 1 | 3,249 | 3,746 | 4,335 | 5,217 | 5,498 | 5,764 | 6,095 | 6,409 |
| EBITDA 1 | 327.4 | 351.7 | 415.7 | 513.7 | 562.8 | 586.1 | 627.9 | 670.5 |
| EBIT 1 | 201.6 | 219 | 244.9 | 337.5 | 338.1 | 344.2 | 392.6 | 442.2 |
| Net income 1 | 135.2 | 121.1 | 100.4 | 134.4 | 145 | 154.9 | 181.7 | 208.5 |
| Net Debt 1 | - | 598.2 | 994.5 | 1,055 | 928.3 | 1,382 | 1,272 | 1,183 |
| Reference price 2 | 196.45 | 122.51 | 162.54 | 180.97 | 155.68 | 153.82 | 153.82 | 153.82 |
| Nbr of stocks (in thousands) | 43,930 | 44,214 | 44,633 | 45,262 | 45,712 | 41,911 | - | - |
| Announcement Date | 15/02/22 | 07/02/23 | 06/02/24 | 05/02/25 | 04/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 46.29x | 1.36x | 13.36x | 0.79% | 6.45B | |
| 24.21x | 0.91x | 10.89x | -.--% | 38.2B | |
| 19.44x | 0.91x | 7.48x | 2.36% | 20.17B | |
| 14.75x | 0.59x | 9.66x | -.--% | 16.7B | |
| 17.97x | 3.65x | 11.8x | 5.53% | 11.83B | |
| 19.05x | 8.05x | 15.77x | 5.09% | 9.23B | |
| -53.26x | 2.17x | 9.33x | -.--% | 6.51B | |
| 50.68x | 1.1x | 8.44x | 0.35% | 4.53B | |
| 26.72x | 10.18x | 23.91x | 2.34% | 3.41B | |
| 13.66x | 0.47x | 7.08x | -.--% | 3.17B | |
| Average | 17.95x | 2.94x | 11.77x | 1.65% | 12B | |
| Weighted average by Cap. | 18.87x | 2.03x | 10.84x | 1.45% |
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
- Stock Market
- Stocks
- FSV Stock
- Valuation FirstService Corporation
Select your edition
All financial news and data tailored to specific country editions
