Valuation Goodfellow Inc.

Stocks

Delayed Toronto S.E. Other stock markets 12:01:20 2026-06-16 EDT			5-day change	1st Jan Change
11.51 ^CAD	+0.09%		-0.78%	-3.60%

04-09	Goodfellow Q1 Net Loss Widens, Consolidated Sales Fall	MT
04-09	Earnings Flash (GDL.TO) Goodfellow Reported Q1 Revenue $108.7M, Down YoY; Net Loss $3.1M or $0.38 Per Share	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025
Market Cap ¹	57.45	81.86	104.2	120	118.4	99.28
Change	-	42.47%	27.3%	15.12%	-1.27%	-16.17%
Enterprise Value (EV) ¹	100.2	102	118.3	104.8	140.5	134.1
Change	-	1.81%	15.94%	-11.4%	34.06%	-4.55%
P/E Ratio	4.17x	2.16x	3.19x	8.18x	8.89x	14.1x
PBR	0.47x	0.51x	0.56x	0.61x	0.58x	0.48x
PEG	-	0x	-0.2x	-0.1x	-1.04x	-0.3x
Capitalization / Revenue	0.13x	0.13x	0.17x	0.23x	0.23x	0.18x
EV / Revenue	0.22x	0.17x	0.19x	0.2x	0.28x	0.25x
EV / EBITDA	4.08x	1.83x	2.34x	4.02x	5.7x	7.13x
EV / EBIT	4.62x	1.92x	2.47x	4.65x	6.87x	9.84x
EV / FCF	10.2x	3.99x	7.06x	2.68x	-6.73x	40.6x
FCF Yield	9.84%	25%	14.2%	37.3%	-14.9%	2.46%
Dividend per Share ²	0.55	0.7	1	1	0.5	0.5
Rate of return	8.2%	7.32%	8.22%	7.11%	3.57%	4.21%
EPS ²	1.61	4.419	3.817	1.721	1.573	0.8453
Distribution rate	34.2%	15.8%	26.2%	58.1%	31.8%	59.2%
Net sales ¹	454.1	615.9	631.2	512.8	509.5	543
EBITDA ¹	24.58	55.82	50.57	26.1	24.63	18.82
EBIT ¹	21.7	53.22	47.92	22.52	20.44	13.63
Net income ¹	13.81	37.84	32.68	14.69	13.37	7.142
Net Debt ¹	42.76	20.17	14.09	-15.15	22.07	34.83
Reference price ²	6.71	9.56	12.17	14.07	13.99	11.89
Nbr of stocks (in thousands)	8,563	8,563	8,563	8,526	8,466	8,350
Announcement Date	2/19/21	2/17/22	2/16/23	2/20/24	2/20/25	2/20/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GOODFELLOW INC.	-	-	-	-	68.38M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	28.38x	4.17x	14.61x	3.11%	7.58B
CANFOR CORPORATION	-6.68x	0.44x	13.74x	-	1.22B
GREENLAM INDUSTRIES LIMITED	103.18x	2.5x	24.02x	0.21%	682M
Average	41.63x	2.37x	17.46x	1.66%	2.39B
Weighted average by Cap.	29.27x	3.57x	15.18x	2.87%