Valuation ATS Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2025-06-23 EDT			5-day change	1st Jan Change
42.35 ^CAD	+0.55%		+0.05%	-3.40%

06-20	ATS Rating and Price Target Confirmed at National Bank Following Investor Meeting	MT
05-29	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
Capitalization ¹	2,437	4,161	5,195	4,510	3,513	4,135	-
Change	-	70.72%	24.84%	-13.18%	-22.11%	17.71%	-
Enterprise Value (EV) ¹	2,682	5,044	6,294	5,627	2,038	5,114	4,989
Change	-	88.1%	24.77%	-10.59%	-63.78%	150.9%	-2.45%
P/E ratio	38.4x	34.4x	41x	23.1x	-124x	-	-
PBR	-	-	-	2.67x	2.06x	2.28x	2.09x
PEG	-	0.4x	7.67x	0.5x	1x	-	-
Capitalization / Revenue	1,704,330x	1,906,325x	2,015,487x	1,487,007x	1,386,612x	-	-
EV / Revenue	1,875,200x	2,310,959x	2,441,885x	1,855,402x	804,563x	-	-
EV / EBITDA	13.4x	14.7x	15.7x	12x	5.53x	12x	10.4x
EV / EBIT	16,431,574x	17,250,790x	19,071,745x	14,156,521x	7,212,274x	-	-
EV / FCF	17.5x	31x	132x	-83.1x	-39x	15.7x	25.5x
FCF Yield	5.73%	3.23%	0.75%	-1.2%	-2.56%	6.35%	3.92%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.69	1.31	1.38	1.97	-0.29	-	-
Distribution rate	-	-	-	-	-	-	-
Net sales	1,430	2,183	2,577	3,033	2,533	-	-
EBITDA ¹	200.7	343.9	401.2	470.6	368.9	426.2	481.2
EBIT	163.2	292.4	330	397.5	282.6	-	-
Net income	64.09	122.1	127.4	193.7	-28.05	-	-
Net Debt ¹	244.4	883.2	1,099	1,117	-1,474	979	853.7
Reference price ²	26.47	45.10	56.59	45.58	35.87	42.35	42.35
Nbr of stocks (in thousands)	92,077	92,260	91,795	98,945	97,928	97,634	-
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	29.95x	1.73x	11.95x	-.--%	2.99B
PARKER-HANNIFIN CORPORATION	25.69x	4.63x	17.73x	1.01%	83.4B
INGERSOLL RAND INC.	31.95x	4.66x	16.74x	0.1%	32.43B
XYLEM INC.	34.93x	3.5x	16.32x	1.28%	30.29B
DOVER CORPORATION	21.54x	3.05x	13.91x	1.19%	23.98B
FANUC CORPORATION	24.78x	3.64x	14.28x	2.43%	23.76B
FORTIVE CORPORATION	28.27x	4.2x	15.15x	0.45%	23.67B
SMC CORPORATION	20.49x	3.4x	11.97x	1.98%	21.95B
TECHTRONIC INDUSTRIES COMPANY LIMITED	15.35x	1.23x	9.77x	2.78%	19.76B
ALFA LAVAL AB	19.15x	2.4x	11.73x	2.31%	17.12B
Average	25.21x	3.25x	13.96x	1.35%	27.94B
Weighted average by Cap.	25.71x	3.75x	15.18x	1.29%