Valuation Onex Corporation

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-17 EDT			5-day change	1st Jan Change
107.17 ^CAD	-1.35%		-0.83%	-5.13%

07-13	Apollo Global Management, Inc. completed the acquisition of Emerald Holding, Inc. from a group of shareholders.	CI
06-25	Onex-Led Group Agrees to Acquire AirSprint	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,177	6,809	3,959	5,493	5,773	5,645
Change	-	31.53%	-41.85%	38.74%	5.09%	-2.22%
Enterprise Value (EV) ¹	4,312	6,043	3,866	5,289	4,802	4,349
Change	-	40.15%	-36.02%	36.8%	-9.22%	-9.43%
P/E	7.54x	4.98x	17.4x	10.5x	19.6x	9.28x
PBR	0.71x	0.81x	0.47x	0.63x	0.66x	0.64x
PEG	-	0x	-0.2x	0x	-0.5x	0x
Capitalization / Revenue	4.59x	3.42x	9.73x	5.07x	9.45x	6.5x
EV / Revenue	3.83x	3.03x	9.5x	4.88x	7.86x	5x
EV / EBITDA	4.82x	4x	11.2x	6.86x	12.6x	6.53x
EV / EBIT	5.08x	4.13x	13.3x	7.08x	13.1x	6.65x
EV / FCF	7x	4.84x	-8.4x	12.2x	12.5x	9.04x
FCF Yield	14.3%	20.7%	-11.9%	8.18%	7.99%	11.1%
Dividend per Share ²	0.3139	0.3161	0.2955	0.3029	0.278	0.2917
Rate of return	0.55%	0.4%	0.61%	0.43%	0.36%	0.35%
EPS ²	7.604	15.76	2.765	6.65	3.987	8.88
Distribution rate	4.13%	2.01%	10.7%	4.55%	6.97%	3.29%
Net sales ¹	1,127	1,992	407	1,083	611	869
EBITDA ¹	895	1,510	345	771	381	666
EBIT ¹	849	1,463	291	747	366	654
Net income ¹	730	1,405	235	529	303	617
Net Debt ¹	-865	-766	-93	-204	-971	-1,296
Reference price ²	57.34	78.45	48.24	70.07	78.04	82.39
Nbr of stocks (in thousands)	90,283	86,789	82,073	78,400	73,974	68,514
Announcement Date	2/26/21	2/25/22	2/24/23	2/23/24	2/21/25	2/20/26

¹USD in Million²USD

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.($)
ONEX CORPORATION	-	-	-	-	5.83B
EQT AB	24.05x	11.37x	18.76x	1.59%	38.64B
PARTNERS GROUP HOLDING AG	15.44x	8.43x	13.44x	6.75%	21.89B
CVC CAPITAL PARTNERS PLC	17.83x	8.92x	14.87x	3.52%	17.72B
BRIDGEPOINT GROUP PLC	16.46x	5.05x	8.95x	3.11%	3.81B
RATOS AB	9.98x	0.88x	5.13x	4.17%	1.25B
INVESTCORP CAPITAL PLC	11x	12.04x	10.59x	12.17%	956M
ALARIS EQUITY PARTNERS INCOME TRUST	10.56x	8.48x	8.46x	6.03%	817M
IDI	7.09x	7.09x	25.62x	4.84%	576M
Average	14.05x	7.78x	13.23x	5.27%	10.16B
Weighted average by Cap.	19.63x	9.63x	15.82x	3.6%