Projected Income Statement: Interfor Corporation

Forecast Balance Sheet: Interfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 -163 - 843 861 841 824 693
Change - - - 2.14% -2.32% -2.06% -15.9%
Announcement Date 2/3/22 2/9/23 2/8/24 2/13/25 2/12/26 - -
1CAD in Million
Estimates

Cash Flow Forecast: Interfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 176.8 305.4 199.4 74.1 90.3 78.55 65.5
Change - 72.8% -34.72% -62.84% 21.86% -13.01% -16.61%
Free Cash Flow (FCF) 1 875.6 426.9 -79.6 70.2 -45.7 31.42 142.7
Change - -51.24% -118.65% 188.19% -165.1% 168.74% 354.32%
Announcement Date 2/3/22 2/9/23 2/8/24 2/13/25 2/12/26 - -
1CAD in Million
Estimates

Forecast Financial Ratios: Interfor Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) 37.91% 23.11% 1.46% 0.64% -5.25% 5.47% 9.57%
EBIT Margin (%) 32.77% 18.75% -7.61% -9.63% -14.5% -2.26% 2.93%
EBT Margin (%) 33.11% 17.78% -10.79% -11.78% -16.42% -4% 1.34%
Net margin (%) 24.9% 13.05% -8.05% -10.06% -12.27% -3.74% 0.01%
FCF margin (%) 26.62% 9.31% -2.4% 2.32% -1.63% 1.11% 4.66%
FCF / Net Income (%) 106.91% 71.36% 29.84% -23.07% 13.27% -29.64% 31,716.67%

Profitability

       
ROA - - -7.6% - - - -
ROE - - -14.2% -18.65% -24.6% -3% 2.4%

Financial Health

       
Leverage (Debt/EBITDA) - - 17.41x 44.4x -5.72x 5.32x 2.36x
Debt / Free cash flow - - -10.59x 12.27x -18.41x 26.21x 4.86x

Capital Intensity

       
CAPEX / Current Assets (%) 5.37% 6.66% 6.01% 2.45% 3.22% 2.77% 2.14%
CAPEX / EBITDA (%) 14.18% 28.83% 411.98% 381.96% -61.35% 50.72% 22.33%
CAPEX / FCF (%) 20.19% 71.55% -250.5% 105.56% -197.59% 250.04% 45.89%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 2 - - - - - -
Change - - - - - - -
Book Value Per Share 1 26.91 39.41 28.46 29.78 - 17.98 18.32
Change - 46.47% -27.79% 4.66% - - 1.94%
EPS 1 12.84 10.86 -5.19 -5.91 -6.26 -2.2 0.555
Change - -15.42% -147.79% -13.87% -5.92% 64.86% 125.23%
Nbr of stocks (in thousands) 60,793 51,435 51,445 51,454 65,757 65,767 65,767
Announcement Date 2/3/22 2/9/23 2/8/24 2/13/25 2/12/26 - -
1CAD
Estimates
2026 *2027 *
P/E Ratio -4.82x 19.1x
PBR 0.59x 0.58x
EV / Sales 0.54x 0.45x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
Global
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
10.61CAD
Average target price
12.75CAD
Spread / Average Target
+20.17%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. IFP Stock
  4. Financials Interfor Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!