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 3,753 - -
Change - 24.84% -13.18% -22.11% 9.46% -2.39% - -
Enterprise Value (EV) 1 5,044 6,294 5,627 2,038 2,694 4,728 4,475 4,054
Change - 24.77% -10.59% -63.78% 32.16% 75.53% -5.36% -9.4%
P/E 34.4x 41x 23.1x -124x 53.7x 27.8x 20.6x -
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 1.24x 1.18x 1.16x
EV / Revenue 2.31x 2.44x 1.86x 0.8x 0.91x 1.56x 1.41x 1.25x
EV / EBITDA 14.7x 15.7x 12x 5.53x 6.52x 11.1x 9.57x 8.38x
EV / EBIT 17.3x 19.1x 14.2x 7.21x 8.57x 15.2x 12.4x 12.5x
EV / FCF 31x 132x -83.1x -39x 7.25x 30.3x 17.7x -
FCF Yield 3.23% 0.75% -1.2% -2.56% 13.8% 3.3% 5.64% -
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 3,177 3,237
EBITDA 1 343.9 401.2 470.6 368.9 413 424.2 467.4 483.6
EBIT 1 292.4 330 397.5 282.6 314.4 310.6 362.1 324.3
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 -1,151 975.4 721.9 301.4
Reference price 2 45.10 56.59 45.58 35.87 39.21 38.25 38.25 38.25
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.82x1.56x11.15x-.--% 2.68B
35.87x6.15x22.84x0.75% 123B
32.99x6.19x21.3x1.86% 41.78B
33.95x4.4x16.44x0.1% 32.35B
21.67x1.79x13.17x2.24% 30.77B
22.6x3.28x14.14x1.04% 27.56B
25.73x3.11x13.38x1.46% 27.31B
24.33x3.8x12.77x1.5% 27.81B
26.24x3.3x16.12x1.73% 24.42B
20.72x4.17x14.77x2.41% 21.23B
Average 27.19x 3.78x 15.61x 1.31% 35.9B
Weighted average by Cap. 29.85x 4.65x 18.07x 1.24%

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