|
Market Closed -
Toronto S.E.
16:00:00 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 182.53 CAD | +1.50% |
|
+1.49% | -14.49% |
| 09-17 | FirstService Declares Quarterly Cash Dividend on Common Shares, Payable on October 7, 2026 | CI |
| 09-16 | FirstService to Manage 391-Unit Atlanta Condo | MT |
Company Valuation: FirstService Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,630 | 5,417 | 7,254 | 8,191 | 7,116 | 5,671 | - | - |
| Change | - | -37.23% | 33.93% | 12.91% | -13.12% | -20.31% | - | - |
| Enterprise Value (EV) 1 | 8,630 | 6,015 | 8,249 | 9,246 | 8,045 | 7,081 | 6,958 | 6,853 |
| Change | - | -30.3% | 37.14% | 12.09% | -13% | -11.97% | -1.75% | -1.51% |
| P/E | 64.4x | 45x | 72.6x | 60.9x | 49.1x | 34.3x | 29.2x | 26.1x |
| PBR | - | 5.97x | 7.09x | 6.9x | 5.18x | 5.5x | 4.93x | 6.42x |
| PEG | - | -4.2x | -4.1x | 1.9x | 7.29x | 1.8x | 1.7x | 2.2x |
| Capitalization / Revenue | 2.66x | 1.45x | 1.67x | 1.57x | 1.29x | 0.99x | 0.93x | 0.9x |
| EV / Revenue | 2.66x | 1.61x | 1.9x | 1.77x | 1.46x | 1.24x | 1.15x | 1.09x |
| EV / EBITDA | 26.4x | 17.1x | 19.8x | 18x | 14.3x | 12.1x | 11.1x | 10.5x |
| EV / EBIT | 42.8x | 27.5x | 33.7x | 27.4x | 23.8x | 19.9x | 17.2x | 15.8x |
| EV / FCF | 79.1x | 213x | 44x | 53.5x | 25.3x | 23.6x | 23.6x | 19.1x |
| FCF Yield | 1.26% | 0.47% | 2.27% | 1.87% | 3.96% | 4.24% | 4.24% | 5.24% |
| Dividend per Share 2 | - | 0.81 | 0.9 | 1 | 1.1 | 1.19 | 1.408 | 1.565 |
| Rate of return | - | 0.66% | 0.55% | 0.55% | 0.71% | 0.92% | 1.09% | 1.21% |
| EPS 2 | 3.05 | 2.72 | 2.24 | 2.97 | 3.17 | 3.767 | 4.415 | 4.948 |
| Distribution rate | - | 29.8% | 40.2% | 33.7% | 34.7% | 31.6% | 31.9% | 31.6% |
| Net sales 1 | 3,249 | 3,746 | 4,335 | 5,217 | 5,498 | 5,731 | 6,066 | 6,308 |
| EBITDA 1 | 327.4 | 351.7 | 415.7 | 513.7 | 562.8 | 586.9 | 626.4 | 654.3 |
| EBIT 1 | 201.6 | 219 | 244.9 | 337.5 | 338.1 | 355 | 404.2 | 435 |
| Net income 1 | 135.2 | 121.1 | 100.4 | 134.4 | 145 | 167.9 | 191.2 | 204.6 |
| Net Debt 1 | - | 598.2 | 994.5 | 1,055 | 928.3 | 1,411 | 1,287 | 1,182 |
| Reference price 2 | 196.45 | 122.51 | 162.54 | 180.97 | 155.68 | 129.11 | 129.11 | 129.11 |
| Nbr of stocks (in thousands) | 43,930 | 44,214 | 44,633 | 45,262 | 45,712 | 43,923 | - | - |
| Announcement Date | 2/15/22 | 2/7/23 | 2/6/24 | 2/5/25 | 2/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.27x | 1.24x | 12.07x | 0.92% | 5.67B | |
| 22.48x | 0.91x | 10.99x | -.--% | 38.96B | |
| 18.14x | 0.8x | 6.65x | 2.53% | 18.66B | |
| 13.35x | 0.51x | 8.45x | -.--% | 14.81B | |
| 16.44x | 3.35x | 10.96x | 6.05% | 10.77B | |
| 20.61x | 8.53x | 16.89x | 4.66% | 10.16B | |
| 54.43x | 2.07x | 8.17x | -.--% | 6.43B | |
| 34.01x | 1.07x | 8.17x | 0.34% | 4.62B | |
| 29.11x | 11.48x | - | 1.99% | 4.02B | |
| 14.04x | 0.85x | 4.84x | 1.49% | 2.37B | |
| Average | 25.69x | 3.08x | 9.69x | 1.8% | 11.65B | |
| Weighted average by Cap. | 22.76x | 2.18x | 10.11x | 1.53% |
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
- Stock Market
- Stocks
- FSV Stock
- Valuation FirstService Corporation
Select your edition
All financial news and data tailored to specific country editions
