Valuation ATS Corporation

Equities

Real-time Estimate TE Other stock markets 15:59:18 2026-01-14 EST			5-day change	1st Jan Change
41.79 ^CAD	+1.95%		+5.44%	+10.26%

12-18	ATS Corporation announces an Equity Buyback for 8,225,621 shares, representing 8.39% of its issued share capital.	CI
12-18	Tranche Update on ATS Corporation's Equity Buyback Plan announced on December 12, 2024.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,437	4,161	5,195	4,510	3,513	4,019	-	-
Change	-	70.72%	24.84%	-13.18%	-22.11%	14.42%	-	-
Enterprise Value (EV) ¹	2,682	5,044	6,294	5,627	2,038	5,231	5,026	4,797
Change	-	88.1%	24.77%	-10.59%	-63.78%	156.65%	-3.92%	-4.55%
P/E ratio	38.4x	34.4x	41x	23.1x	-124x	35.6x	24.8x	22.8x
PBR	-	-	-	2.67x	2.06x	2.19x	2.02x	1.85x
PEG	-	0.4x	7.67x	0.5x	1x	-0x	0.6x	2.57x
Capitalization / Revenue	1.7x	1.91x	2.02x	1.49x	1.39x	1.37x	1.3x	1.25x
EV / Revenue	1.88x	2.31x	2.44x	1.86x	0.8x	1.79x	1.63x	1.49x
EV / EBITDA	13.4x	14.7x	15.7x	12x	5.53x	12.6x	10.9x	9.78x
EV / EBIT	16.4x	17.3x	19.1x	14.2x	7.21x	16.4x	13.6x	12.2x
EV / FCF	17.5x	31x	132x	-83.1x	-39x	20.6x	24.7x	21.3x
FCF Yield	5.73%	3.23%	0.75%	-1.2%	-2.56%	4.85%	4.05%	4.69%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.69	1.31	1.38	1.97	-0.29	1.15	1.653	1.8
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,430	2,183	2,577	3,033	2,533	2,930	3,080	3,220
EBITDA ¹	200.7	343.9	401.2	470.6	368.9	414.6	459.4	490.5
EBIT ¹	163.2	292.4	330	397.5	282.6	319.8	370.5	392
Net income ¹	64.09	122.1	127.4	193.7	-28.05	111.2	166.4	-
Net Debt ¹	244.4	883.2	1,099	1,117	-1,474	1,212	1,007	778
Reference price ²	26.47	45.10	56.59	45.58	35.87	40.99	40.99	40.99
Nbr of stocks (in thousands)	92,077	92,260	91,795	98,945	97,928	98,058	-	-
Announcement Date	5/20/21	5/19/22	5/18/23	5/16/24	5/28/25	-	-	-

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.($)
ATS CORPORATION	35.64x	1.79x	12.62x	-.--%	2.89B
PARKER-HANNIFIN CORPORATION	35.51x	5.97x	22.02x	0.78%	118B
FANUC CORPORATION	37.96x	6.66x	24.31x	1.57%	38.87B
XYLEM INC.	37.53x	3.83x	17.34x	1.14%	34.11B
INGERSOLL RAND INC.	49.02x	4.88x	17.86x	0.1%	33.91B
DOVER CORPORATION	25.27x	3.62x	15.89x	1.02%	28.03B
SMC CORPORATION	25.38x	4.02x	14.31x	1.64%	24.47B
TECHTRONIC INDUSTRIES COMPANY LIMITED	19.07x	1.48x	12x	2.41%	23.32B
JIANGSU HENGLI HYDRAULIC CO.,LTD	56.6x	14.29x	44.13x	0.67%	23.12B
WÄRTSILÄ OYJ	31.19x	2.53x	17.69x	1.61%	22.17B
Average	35.32x	4.91x	19.82x	1.09%	34.93B
Weighted average by Cap.	35.79x	5.40x	20.82x	1.06%