Company Valuation: Cascades Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,409 849.1 1,282 1,203 1,262 1,681 - -
Change - -39.74% 50.97% -6.17% 4.91% 33.18% - -
Enterprise Value (EV) 1 2,760 2,815 3,164 3,299 3,158 3,394 3,137 2,782
Change - 1.99% 12.39% 4.26% -4.27% 7.49% -7.57% -11.33%
P/E - - -16.8x - - 14.2x 8.08x -
PBR 0.76x 0.46x 0.74x 0.7x 0.73x 0.91x 0.87x -
PEG - - - - - - 0.1x -
Capitalization / Revenue 0.36x 0.19x 0.28x 0.26x 0.26x 0.34x 0.32x 0.32x
EV / Revenue 0.7x 0.63x 0.68x 0.7x 0.66x 0.69x 0.6x 0.53x
EV / EBITDA 7.1x 7.49x 5.67x 6.58x 5.48x 5.78x 4.56x 3.86x
EV / EBIT 20.1x 22.7x 11.1x 15.1x 10.9x 11.1x 7.43x -
EV / FCF -36.8x -7.89x 19.8x 29.7x 13.9x 14x 13.9x 10.1x
FCF Yield -2.72% -12.7% 5.06% 3.36% 7.19% 7.15% 7.19% 9.93%
Dividend per Share 2 0.48 0.48 0.48 0.48 - 0.48 0.48 0.48
Rate of return 3.44% 5.67% 3.77% 4.03% - 2.9% 2.9% 2.9%
EPS 2 - - -0.76 - - 1.17 2.05 -
Distribution rate - - -63.2% - - 41% 23.4% -
Net sales 1 3,956 4,466 4,638 4,701 4,776 4,930 5,230 5,261
EBITDA 1 389 376 558 501 576 586.8 687.5 720
EBIT 1 137 124 286 219 289 305.5 422.5 -
Net income 1 - - -76 - - 147.8 208.6 -
Net Debt 1 1,351 1,966 1,882 2,096 1,896 1,714 1,457 1,101
Reference price 2 13.97 8.46 12.73 11.91 12.46 16.57 16.57 16.57
Nbr of stocks (in thousands) 100,860 100,362 100,695 100,988 101,269 101,420 - -
Announcement Date 2/24/22 2/23/23 2/22/24 2/20/25 2/26/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.84x1.2x7.69x3.81% 25.3B
24.21x2.44x11.73x2.23% 21.29B
31.36x1.21x9.18x4.57% 20.82B
20.78x2.34x9.56x1.82% 6.57B
14.28x1.24x7.15x3.8% 5.58B
-181.4x0.89x8.21x2.04% 5.2B
18.84x2.23x13.41x3.27% 5.03B
7.49x1.31x9.31x1.48% 4.17B
15.4x1.14x7.63x3.6% 3.95B
Average -2.58x 1.55x 9.32x 2.96% 10.88B
Weighted average by Cap. 13.09x 1.59x 9.37x 3.26%

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