Valuation WSP Global Inc.

Stocks

Market Closed - Toronto S.E. 00:00:00 30/09/2026 +04			5-day change	1st Jan Change
171.55 ^CAD	-5.59%		-10.63%	-30.97%

08-20	Canada's WSP presses ahead with Arcadis takeover bid	RE
08-20	Canada's WSP Global Reconfirms 'Friendly' Takeover Offer for Arcadis	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,611	19,550	23,155	32,972	33,502	24,547	-	-
Change	-	-9.53%	18.44%	42.4%	1.61%	-26.73%	-	-
Enterprise Value (EV) ¹	22,460	23,139	26,297	37,233	35,772	31,474	30,569	28,210
Change	-	3.02%	13.65%	41.59%	-3.92%	-12.01%	-2.88%	-7.71%
P/E	45.3x	43.9x	42.2x	47x	33.8x	23.5x	16.9x	14.5x
PBR	-	-	-	3.87x	3.4x	2.22x	1.97x	1.75x
PEG	-	-3.8x	1.8x	2.1x	0.9x	4.48x	0.4x	0.9x
Capitalization / Revenue	2.75x	2.18x	2.12x	2.71x	2.4x	1.48x	1.38x	1.3x
EV / Revenue	2.85x	2.58x	2.41x	3.06x	2.56x	1.9x	1.72x	1.49x
EV / EBITDA	17x	15.1x	13.7x	17x	14x	10x	8.83x	7.54x
EV / EBIT	27.9x	24.3x	21.1x	24.8x	19.8x	14.3x	11.9x	10.1x
EV / FCF	35.3x	74.9x	60.7x	42.1x	20.9x	25x	19.1x	14.9x
FCF Yield	2.83%	1.34%	1.65%	2.38%	4.79%	4%	5.24%	6.7%
Dividend per Share ²	1.5	1.5	1.5	1.5	1.5	1.505	1.501	1.503
Rate of return	0.82%	0.95%	0.81%	0.59%	0.6%	0.83%	0.82%	0.83%
EPS ²	4.05	3.58	4.4	5.38	7.36	7.746	10.78	12.55
Distribution rate	37%	41.9%	34.1%	27.9%	20.4%	19.4%	13.9%	12%
Net sales ¹	7,870	8,957	10,897	12,172	13,959	16,604	17,806	18,943
EBITDA ¹	1,322	1,530	1,921	2,186	2,561	3,147	3,462	3,739
EBIT ¹	804	953.7	1,248	1,500	1,810	2,202	2,560	2,783
Net income ¹	473.6	431.8	550	681.4	964.3	1,061	1,452	1,698
Net Debt ¹	849.3	3,589	3,142	4,261	2,270	6,927	6,021	3,663
Reference price ²	183.63	157.09	185.74	252.96	248.52	182.08	182.08	182.08
Nbr of stocks (in thousands)	117,687	124,454	124,664	130,344	134,807	134,817	-	-
Announcement Date	09/03/22	08/03/23	28/02/24	26/02/25	25/02/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WSP GLOBAL INC.	23.39x	1.89x	9.98x	0.83%	17.33B
QUANTA SERVICES, INC.	55.6x	2.57x	24.51x	0.07%	96.88B
VINCI	12.23x	1.05x	5.75x	4.78%	70.03B
COMFORT SYSTEMS USA, INC.	34.14x	4.29x	23.31x	0.2%	58.27B
LARSEN & TOUBRO LIMITED	25.33x	1.96x	19.28x	1.17%	54.03B
FERROVIAL N.V.	50.85x	4.05x	25.61x	1.91%	39.9B
HOCHTIEF AG	26.99x	0.68x	11.16x	2.29%	33.69B
EMCOR GROUP, INC.	23.37x	1.59x	14.71x	0.2%	33.77B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.59x	0.43x	6.83x	2.81%	29.14B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.87x	0.31x	5.93x	5.79%	25.97B
Average	27.84x	1.88x	14.71x	2%	45.9B
Weighted average by Cap.	31.57x	2.11x	16.55x	1.79%