Valuation George Weston Limited

Equities

Market Closed - Toronto S.E. Other stock markets 16:20:08 2025-07-16 EDT			5-day change	1st Jan Change
266.85 ^CAD	+1.23%		-1.43%	+19.37%

05-26	Judge Approves $500 Million Settlement in Loblaw, George Weston Bread-fixing Case	MT
05-25	George Weston Limited 's Equity Buyback announced on May 23, 2024 has expired.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	14,587	21,701	23,727	22,339	29,099	34,333	-	-
Change	-	48.77%	9.34%	-5.85%	30.26%	17.99%	-	-
Enterprise Value (EV) ¹	32,300	32,350	36,403	35,275	48,609	48,518	48,592	48,292
Change	-	0.16%	12.53%	-3.1%	37.8%	-0.19%	0.15%	-0.62%
P/E ratio	16x	58.2x	13.8x	15.3x	22.8x	26.3x	24.8x	22.1x
PBR	1.85x	-	-	-	-	-	-	-
PEG	-	-1x	0x	-1.3x	-2.58x	7.16x	4.13x	1.9x
Capitalization / Revenue	0.27x	0.4x	0.42x	0.37x	0.47x	0.52x	0.51x	0.49x
EV / Revenue	0.59x	0.6x	0.64x	0.59x	0.79x	0.74x	0.72x	0.69x
EV / EBITDA	5.76x	5.4x	5.56x	5.07x	6.57x	6.12x	5.83x	5.49x
EV / EBIT	8.69x	7.71x	7.84x	7.17x	9.19x	8.7x	8.27x	7.81x
EV / FCF	7.54x	15.6x	25.7x	20.7x	26.8x	31.8x	26.5x	21.8x
FCF Yield	13.3%	6.42%	3.89%	4.84%	3.73%	3.15%	3.77%	4.59%
Dividend per Share ²	2.125	2.3	2.58	2.799	3.173	3.391	3.657	3.87
Rate of return	2.23%	1.57%	1.54%	1.7%	1.42%	1.27%	1.37%	1.45%
EPS ²	5.96	2.52	12.16	10.75	9.8	10.16	10.77	12.05
Distribution rate	35.7%	91.3%	21.2%	26%	32.4%	33.4%	34%	32.1%
Net sales ¹	54,705	53,748	57,048	60,124	61,608	65,476	67,110	69,855
EBITDA ¹	5,607	5,995	6,551	6,953	7,401	7,922	8,342	8,790
EBIT ¹	3,719	4,194	4,641	4,920	5,289	5,579	5,875	6,182
Net income ¹	963	431	1,816	1,496	1,315	1,306	1,332	1,450
Net Debt ¹	17,713	10,649	12,676	12,936	19,510	14,186	14,260	13,960
Reference price ²	95.08	146.66	167.99	164.50	223.54	266.85	266.85	266.85
Nbr of stocks (in thousands)	153,414	147,967	141,241	135,797	130,172	128,658	-	-
Announcement Date	3/2/21	3/2/22	3/1/23	2/28/24	2/26/25	-	-	-

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	26.26x	0.74x	6.12x	1.27%	25.07B
WALMART INC.	36.88x	1.14x	17.93x	0.98%	759B
LOBLAW COMPANIES LIMITED	30.58x	1.11x	9.58x	1.01%	48.16B
KROGER CO. (THE)	15.69x	0.42x	7.64x	1.86%	47.54B
SYSCO CORPORATION	19.64x	0.61x	11.48x	2.66%	37.47B
AHOLD DELHAIZE N.V.	13.41x	0.51x	6.48x	3.31%	37.27B
TESCO PLC	15.38x	0.52x	7.91x	3.39%	35.89B
AEON CO., LTD.	83.06x	0.73x	12.18x	0.89%	26.46B
WOOLWORTHS GROUP LIMITED	27.56x	0.78x	9.44x	2.75%	24.86B
US FOODS HOLDING CORP.	24.72x	0.59x	12.33x	-.--%	19.19B
Average	29.32x	0.72x	10.11x	1.81%	106.13B
Weighted average by Cap.	33.94x	1.01x	15.40x	1.27%