Company Valuation: Foraco International SA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 181.2 148 201.8 238.5 236.5 260.3 -
Change - -18.35% 36.38% 18.16% -0.85% 10.08% -
Enterprise Value (EV) 1 282.3 244.5 280.4 319.1 333.9 343.2 260.3
Change - -13.38% 14.7% 13.81% 4.62% 2.77% -24.15%
P/E - 5.69x 5.31x 6.12x 11.3x 12.4x 7.31x
PBR - - - - - - -
PEG - - 0.1x 3.06x -0.2x 25.86x 0.1x
Capitalization / Revenue 0.53x 0.33x 0.4x 0.57x 0.67x 0.6x 0.54x
EV / Revenue 0.83x 0.55x 0.56x 0.77x 0.95x 0.79x 0.54x
EV / EBITDA 5.21x 2.73x 2.4x 3.38x 5.36x 4.7x 2.82x
EV / EBIT 9.24x 3.92x 3.11x 4.63x 9.1x 9x 4.48x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - 0.2635 0.3859 0.3937 0.2127 0.2138 0.364
Distribution rate - - - - - - -
Net sales 1 341.6 444.6 499.9 416.1 352.1 434.8 478.3
EBITDA 1 54.22 89.49 117.1 94.44 62.28 73 92.41
EBIT 1 30.56 62.38 90.11 68.98 36.68 38.11 58.08
Net income 1 - 26.58 38.79 39.44 21.24 21.7 37.05
Net Debt 1 101 96.5 78.6 80.66 97.43 82.87 -
Reference price 2 1.840 1.500 2.050 2.410 2.400 2.660 2.660
Nbr of stocks (in thousands) 98,503 98,663 98,455 98,958 98,525 97,852 -
Announcement Date 3/3/22 2/16/23 2/16/24 2/18/25 3/2/26 - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.44x0.79x4.7x - 186M
17.04x - - - 3.16B
26.35x2.87x14.12x - 3.03B
12.72x - - - 1.7B
17.92x0.8x5.42x2.51% 1.64B
77.82x7.41x21.33x-.--% 543M
9.09x1.01x3.98x2.06% 349M
6.46x0.34x2.55x3.87% 85.36M
Average 22.48x 2.20x 8.68x 2.11% 1.34B
Weighted average by Cap. 21.79x 2.49x 11.27x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. FAR Stock
  4. Valuation Foraco International SA
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!