Company Valuation: Power Corporation of Canada

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 28,291 21,265 24,785 28,926 46,171 59,272 - -
Change - -24.84% 16.55% 16.71% 59.62% 28.37% - -
Enterprise Value (EV) 28,291 21,265 24,785 28,926 46,171 59,272 59,272 59,272
Change - -24.84% 16.55% 16.71% 59.62% 28.37% 0% 0%
P/E 9.79x 11.4x 11.4x 10.6x 18.5x 16.4x 14x 13.5x
PBR 1.21x 0.92x 1.12x 1.11x 2.01x 2.4x 2.16x 1.91x
PEG - -0.3x 0.6x 0.4x -2.7x 0.3x 0.8x 3.31x
Capitalization / Revenue 0.41x 0.44x 0.53x 0.64x 0.91x 1.27x 1.21x 1.17x
EV / Revenue 0x 0x 0x 0x 0x 1.27x 1.21x 1.17x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.79 1.98 2.1 2.25 2.45 2.655 2.818 2.9
Rate of return 4.28% 6.22% 5.54% 5.02% 3.36% 2.79% 2.96% 3.05%
EPS 2 4.27 2.8 3.32 4.23 3.94 5.793 6.793 7.07
Distribution rate 41.9% 70.7% 63.3% 53.2% 62.2% 45.8% 41.5% 41%
Net sales 1 69,561 48,695 46,428 45,255 50,466 46,847 48,940 50,684
EBITDA - - - - - - - -
EBIT 5,186 4,734 5,617 - - - - -
Net income 1 2,917 1,913 2,195 2,743 2,572 3,587 4,148 4,372
Net Debt - - - - - - - -
Reference price 2 41.80 31.85 37.89 44.84 72.95 95.23 95.23 95.23
Nbr of stocks (in thousands) 676,486 667,081 652,520 644,897 635,887 627,728 - -
Announcement Date 3/17/22 3/16/23 3/20/24 3/19/25 3/18/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
6.6x4.89x - 5.34% 140B
10.84x0.88x - 5.6% 104B
13.41x - - 2.72% 102B
14.28x1.05x - 4.05% 77.09B
15.02x - - 3.1% 74.33B
17.46x3.43x - 1.95% 63.91B
11.41x - - 2.44% 61.94B
17.47x - - 2.93% 58.57B
16.93x - - 3.33% 45.61B
Average 13.71x 2.56x 3.5% 80.94B
Weighted average by Cap. 12.72x 2.79x 3.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. POW Stock
  4. PCR Stock
  5. Valuation Power Corporation of Canada