Company Valuation: Aecon Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,018 555.8 807.6 1,698 1,983 3,250 - -
Change - -45.41% 45.29% 110.21% 16.82% 63.87% - -
Enterprise Value (EV) 1 1,265 1,088 580 1,724 2,098 3,910 3,838 3,791
Change - -14.03% -46.68% 197.31% 21.66% 86.37% -1.82% -1.25%
P/E 21.6x 19.4x 6.22x -28.7x 136x -89.5x 23.5x 19.3x
PBR 1.36x 0.61x 0.76x - - - - -
PEG - -0.5x 0x 0x -1x 0x -0x 0.9x
Capitalization / Revenue 0.26x 0.12x 0.17x 0.4x 0.36x 0.51x 0.48x 0.44x
EV / Revenue 0.32x 0.23x 0.12x 0.41x 0.39x 0.61x 0.56x 0.52x
EV / EBITDA 5.3x 4.96x 4.04x 20.9x 8.94x 11.3x 9.41x 8.22x
EV / EBIT 10.6x 11.2x 2.41x -28.7x 24.1x 21.9x 16.1x 14.7x
EV / FCF -18.9x -7.47x 17.8x -13.8x 60.1x 102x 23.3x 26.1x
FCF Yield -5.28% -13.4% 5.61% -7.25% 1.67% 0.98% 4.29% 3.83%
Dividend per Share 2 0.7 0.74 0.74 0.76 0.76 0.77 0.78 0.77
Rate of return 4.15% 8.12% 5.66% 2.79% 2.43% 1.62% 1.64% 1.62%
EPS 2 0.78 0.47 2.1 -0.95 0.23 -0.53 2.014 2.46
Distribution rate 89.7% 157% 35.2% -80% 330% -145% 38.7% 31.3%
Net sales 1 3,977 4,696 4,644 4,243 5,435 6,378 6,813 7,327
EBITDA 1 238.9 219.2 143.4 82.6 234.6 345.1 407.9 461
EBIT 1 118.8 97.15 240.9 -60.05 87.1 178.9 238.8 258.1
Net income 1 49.68 30.38 161.9 -59.52 15.16 -30.82 155.9 179.5
Net Debt 1 247 531.8 -227.6 26.69 114.7 660 588.8 541
Reference price 2 16.88 9.11 13.07 27.22 31.28 47.42 47.42 47.42
Nbr of stocks (in thousands) 60,321 61,012 61,787 62,366 63,397 68,530 - -
Announcement Date 3/1/22 2/28/23 3/5/24 3/5/25 3/5/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-89.47x0.61x11.33x1.62% 2.32B
47.17x2.2x20.94x0.08% 82.15B
11.77x1.01x5.58x4.93% 66.06B
24.54x1.91x18.83x1.19% 52.82B
23.87x2.95x15.98x0.28% 40.79B
46.44x3.75x23.63x2.09% 35.86B
24.65x0.61x10.11x2.52% 30.08B
19.4x1.35x12.61x0.24% 28.57B
5.19x0.34x6.65x5.43% 27.88B
20.82x0.39x6.18x2.94% 26.07B
Average 13.44x 1.51x 13.18x 2.13% 39.26B
Weighted average by Cap. 26.40x 1.73x 14.31x 2.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Aecon Group Inc.

Historical PBR trend

Valuation ratios - PBR - Aecon Group Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Aecon Group Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Aecon Group Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Aecon Group Inc.
  1. Stock Market
  2. Stocks
  3. ARE Stock
  4. Valuation Aecon Group Inc.