Company Valuation: Morguard Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,515 1,240 1,146 1,254 1,239 1,225 - -
Change - -18.17% -7.55% 9.44% -1.24% -1.08% - -
Enterprise Value (EV) 1,515 1,240 1,146 1,254 1,239 1,225 1,225 1,225
Change - -18.17% -7.55% 9.44% -1.24% -1.08% 0% 0%
P/E - - - - - - - -
PBR 0.42x - - - - 0.26x 0.25x 0.25x
PEG - - - - - - - -
Capitalization / Revenue 1.48x - - - 1.1x 1.11x 1.09x 1.06x
EV / Revenue 0x - - - 0x 1.11x 1.09x 1.06x
EV / EBITDA 0x - - - 0x 2.43x 2.33x 2.26x
EV / EBIT - - - - - - - -
EV / FCF 0x 0x 0x 0x - 8.88x 102x 34x
FCF Yield 17.5% 20.3% 25.8% 20.7% - 11.3% 0.98% 2.94%
Dividend per Share 2 0.6 0.6 0.6 0.65 0.8 0.8 0.8 0.8
Rate of return 0.44% 0.53% 0.57% 0.56% 0.69% 0.7% 0.7% 0.7%
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 1,022 - - - 1,124 1,100 1,128 1,161
EBITDA 1 453.1 - - - 511.1 505 526 542
EBIT - - - - - - - -
Net income - - - - - - - -
Net Debt - - - - - - - -
Reference price 2 136.46 112.46 105.98 116.32 116.00 114.75 114.75 114.75
Nbr of stocks (in thousands) 11,101 11,022 10,813 10,783 10,678 10,678 - -
Announcement Date 24/02/22 23/02/23 22/02/24 20/02/25 19/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 0.7% 882M
16.17x5.09x13.7x3.13% 46.06B
9.15x1.55x8.08x3.88% 31.64B
18.59x4.07x16.47x1.31% 28.56B
5.5x0.66x1.4x9.09% 26.47B
14.06x3.11x14.87x2.49% 25.67B
11.02x2.1x9.8x4.03% 20.89B
8.19x0.91x3.3x2.73% 20.95B
13.6x6.57x17.49x1.57% 19.69B
10.85x1.54x12.95x3.79% 20.04B
Average 11.90x 2.84x 10.89x 3.27% 24.08B
Weighted average by Cap. 12.33x 3.00x 11.06x 3.56%

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. MRC Stock
  4. Valuation Morguard Corporation