Valuation George Weston Limited

Stocks

Market Closed - Toronto S.E. Other stock markets 16:18:56 2026-06-12 EDT			5-day change	1st Jan Change
104.01 ^CAD	-0.94%		+0.52%	+9.84%

05-25	George Weston Limited authorizes a Buyback Plan.	CI
05-25	George Weston Limited (TSX:WN) announces an Equity Buyback for 18,790,242 shares, representing 5% of its issued share capital.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,701	23,727	22,339	29,079	36,017	39,072	-	-
Change	-	9.34%	-5.85%	30.17%	23.86%	8.48%	-	-
Enterprise Value (EV) ¹	32,350	36,403	35,275	48,589	54,103	50,268	50,434	50,628
Change	-	12.53%	-3.1%	37.74%	11.35%	-7.09%	0.33%	0.39%
P/E Ratio	58.2x	13.8x	15.3x	22.8x	33.8x	22.8x	21.9x	20.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-1.3x	-2.58x	-2.4x	0.4x	4.99x	2.53x
Capitalization / Revenue	0.4x	0.42x	0.37x	0.47x	0.56x	0.59x	0.57x	0.55x
EV / Revenue	0.6x	0.64x	0.59x	0.79x	0.84x	0.76x	0.73x	0.71x
EV / EBITDA	5.4x	5.56x	5.07x	6.57x	7.14x	6.41x	6.06x	6.8x
EV / EBIT	7.71x	7.84x	7.17x	9.19x	10x	8.97x	8.32x	-
EV / FCF	15.6x	25.7x	20.7x	26.8x	44.8x	30.9x	28.5x	-
FCF Yield	6.42%	3.89%	4.84%	3.73%	2.23%	3.23%	3.51%	-
Dividend per Share ²	0.7667	0.86	0.933	1.058	-	1.332	1.447	1.68
Rate of return	1.57%	1.54%	1.7%	1.42%	-	1.28%	1.39%	1.62%
EPS ²	0.84	4.053	3.583	3.267	2.8	4.56	4.76	5.14
Distribution rate	91.3%	21.2%	26%	32.4%	-	29.2%	30.4%	32.7%
Net sales ¹	53,748	57,048	60,124	61,608	64,511	66,205	68,809	70,901
EBITDA ¹	5,995	6,551	6,953	7,401	7,580	7,847	8,316	7,447
EBIT ¹	4,194	4,641	4,920	5,289	5,391	5,607	6,063	-
Net income ¹	431	1,816	1,496	1,315	1,098	1,732	1,751	1,827
Net Debt ¹	10,649	12,676	12,936	19,510	18,086	11,196	11,362	11,556
Reference price ²	48.89	56.00	54.83	74.51	94.69	104.01	104.01	104.01
Nbr of stocks (in thousands)	443,901	423,722	407,392	390,253	380,366	375,660	-	-
Announcement Date	3/2/22	3/1/23	2/28/24	2/26/25	3/4/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GEORGE WESTON LIMITED	22.81x	0.76x	6.41x	1.28%	27.99B
WALMART INC.	41.64x	1.34x	20.49x	0.82%	963B
LOBLAW COMPANIES LIMITED	28.63x	1.22x	10.56x	0.94%	54B
TESCO PLC	15.58x	0.54x	7.93x	3.3%	40.17B
KROGER CO. (THE)	12.6x	0.36x	6.55x	2.23%	39.64B
SYSCO CORPORATION	19.67x	0.59x	11.21x	2.73%	37.87B
AHOLD DELHAIZE N.V.	13.28x	0.5x	6.32x	3.51%	37.06B
WOOLWORTHS GROUP LIMITED	44.1x	0.87x	10.26x	2.46%	33.02B
AEON CO., LTD.	49.89x	0.72x	11.86x	1.05%	23.97B
US FOODS HOLDING CORP.	23.82x	0.61x	11.89x	-.--%	20.55B
Average	27.20x	0.75x	10.35x	1.83%	127.75B
Weighted average by Cap.	37.42x	1.18x	17.68x	1.13%