Company Valuation: ATS Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,161 5,195 4,510 3,513 3,845 3,887 - -
Change - 24.84% -13.18% -22.11% 9.46% 1.1% - -
Enterprise Value (EV) 1 5,044 6,294 5,627 2,038 2,694 4,862 4,613 4,189
Change - 24.77% -10.59% -63.78% 32.16% 80.49% -5.13% -9.19%
P/E 34.4x 41x 23.1x -124x 53.7x 28.8x 21.3x -
PBR - - 2.67x 2.06x - - - -
PEG - 7.67x 0.5x 1x -0x 0.3x 0.6x -
Capitalization / Revenue 1.91x 2.02x 1.49x 1.39x 1.29x 1.28x 1.22x 1.2x
EV / Revenue 2.31x 2.44x 1.86x 0.8x 0.91x 1.6x 1.45x 1.29x
EV / EBITDA 14.7x 15.7x 12x 5.53x 6.52x 11.3x 9.73x 8.66x
EV / EBIT 17.3x 19.1x 14.2x 7.21x 8.57x 15.5x 12.7x 12.9x
EV / FCF 31x 132x -83.1x -39x 7.25x 35.9x 19.1x -
FCF Yield 3.23% 0.75% -1.2% -2.56% 13.8% 2.78% 5.23% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.31 1.38 1.97 -0.29 0.73 1.375 1.86 -
Distribution rate - - - - - - - -
Net sales 1 2,183 2,577 3,033 2,533 2,973 3,036 3,185 3,237
EBITDA 1 343.9 401.2 470.6 368.9 413 431.3 474.2 483.6
EBIT 1 292.4 330 397.5 282.6 314.4 313.1 362.1 324.3
Net income 1 122.1 127.4 193.7 -28.05 71.64 134.9 182.6 -
Net Debt 1 883.2 1,099 1,117 -1,474 -1,151 974.7 725.2 301.4
Reference price 2 45.10 56.59 45.58 35.87 39.21 39.62 39.62 39.62
Nbr of stocks (in thousands) 92,260 91,795 98,945 97,928 98,060 98,114 - -
Announcement Date 5/19/22 5/18/23 5/16/24 5/28/25 5/28/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.81x1.6x11.27x-.--% 2.75B
35.31x6.06x22.53x0.76% 121B
33.45x6.24x21.44x1.81% 41.34B
32.92x4.22x15.58x0.11% 30.86B
26.09x4.12x13.83x1.4% 29.41B
20.65x1.71x12.53x2.36% 29.31B
23.81x3.48x15.01x0.99% 29B
26.5x3.19x13.9x1.42% 28.81B
102.42x7x36.82x - 25.06B
26.01x3.36x16.06x1.75% 24.01B
Average 35.60x 4.10x 17.90x 1.18% 36.18B
Weighted average by Cap. 35.32x 4.83x 19.48x 1.16%

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. ATS Stock
  4. Valuation ATS Corporation