Projected Income Statement: Canfor Corporation

Forecast Balance Sheet: Canfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -1,019 -876 -228 109 799 691 522 90
Change - 14.03% 73.97% 147.81% 633.03% -13.51% -24.46% -82.76%
Announcement Date 3/1/22 2/28/23 3/5/24 3/7/25 3/5/26 - - -
1CAD in Million
Estimates

Cash Flow Forecast: Canfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 428.2 625.3 587 527.1 288.7 209.4 200.6 386
Change - 46.03% -6.13% -10.2% -45.23% -27.47% -4.19% 92.42%
Free Cash Flow (FCF) 1 1,487 487.7 -432.3 -352.9 -219.2 -58.21 136.2 -
Change - -67.2% -188.64% 18.37% 37.89% 73.44% 333.95% -100%
Announcement Date 3/1/22 2/28/23 3/5/24 3/7/25 3/5/26 - - -
1CAD in Million
Estimates

Forecast Financial Ratios: Canfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 33.38% 21.68% -2.05% -3.24% -0.7% 3.83% 7.74% 8.09%
EBIT Margin (%) 28.48% 14.46% -9.8% -17.94% -16.93% -2.17% 0.85% 3.23%
EBT Margin (%) 24.68% 14.93% -9.03% -18.72% -18.5% -4.03% 0.75% -
Net margin (%) 17.46% 10.6% -6.01% -12.74% -14.92% -2.35% 0.77% -
FCF margin (%) 19.35% 6.57% -7.97% -6.72% -4.11% -1.03% 2.45% -
FCF / Net Income (%) 110.82% 61.95% 132.57% 52.75% 27.51% 43.85% 316.88% -

Profitability

        
ROA - 13.64% -5.22% -11.43% -15.1% -3.3% 2.5% 7.6%
ROE - 22.85% -8.35% -18.77% -27.39% -6.35% 4.65% 13%

Financial Health

        
Leverage (Debt/EBITDA) - - - -0.64x -21.48x 3.19x 1.21x 0.18x
Debt / Free cash flow - - - -0.31x -3.64x -11.87x 3.83x -

Capital Intensity

        
CAPEX / Current Assets (%) 5.57% 8.42% 10.82% 10.03% 5.41% 3.7% 3.61% 6.23%
CAPEX / EBITDA (%) 16.69% 38.84% -527.88% -309.69% -776.08% 96.56% 46.61% 77.02%
CAPEX / FCF (%) 28.8% 128.21% -135.79% -149.36% -131.71% -359.7% 147.31% -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 27.99 34.87 31.78 27.93 21.53 20.75 20.41 22.53
Change - 24.6% -8.87% -12.12% -22.92% -3.58% -1.64% 10.36%
EPS 1 10.74 6.39 -2.71 -5.64 -6.78 -1.563 -0.0323 3.14
Change - -40.5% -142.41% -108.12% -20.21% 76.95% 97.93% 9,818.35%
Nbr of stocks (in thousands) 124,494 122,519 119,081 118,405 116,429 117,341 117,341 117,341
Announcement Date 3/1/22 2/28/23 3/5/24 3/7/25 3/5/26 - - -
1CAD
Estimates
2026 *2027 *
P/E -9.66x -467x
PBR 0.73x 0.74x
EV / Sales 0.44x 0.41x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
Global
Quality
ESG MSCI
AAA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
15.10CAD
Average target price
17.14CAD
Spread / Average Target
+13.53%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CFP Stock
  4. CFPZF Stock
  5. Financials Canfor Corporation