Company Valuation: Quebecor Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,861 6,978 7,479 7,435 11,788 14,959 - -
Change - 1.71% 7.17% -0.59% 58.56% 26.9% - -
Enterprise Value (EV) 1 13,654 13,571 15,636 15,372 18,796 21,224 20,647 19,925
Change - -0.61% 15.21% -1.69% 22.28% 12.92% -2.72% -3.5%
P/E 12.6x 11.9x - - - - - -
PBR - - - - - - - -
PEG - 1x - - - - - -
Capitalization / Revenue 1.51x 1.54x 1.38x 1.32x 2.08x 2.56x 2.49x 2.42x
EV / Revenue 3x 2.99x 2.88x 2.73x 3.31x 3.63x 3.44x 3.22x
EV / EBITDA 6.92x 7.02x 6.99x 6.49x 7.85x 8.47x 7.83x 7.29x
EV / EBIT 11.5x 11.6x 11.8x 10.8x 12.2x 13.1x 11.7x 10.7x
EV / FCF -53x 17.5x 17.2x 13.7x 13.2x 16.1x 16.4x 14.6x
FCF Yield -1.89% 5.72% 5.82% 7.29% 7.58% 6.23% 6.09% 6.86%
Dividend per Share 2 1.395 1.2 - - - - - -
Rate of return 4.82% 3.97% - - - - - -
EPS 2 2.29 2.55 - - - - - -
Distribution rate 60.9% 47.1% - - - - - -
Net sales 1 4,554 4,532 5,434 5,638 5,675 5,852 6,000 6,188
EBITDA 1 1,973 1,934 2,238 2,368 2,393 2,506 2,636 2,735
EBIT 1 1,189 1,167 1,329 1,424 1,535 1,625 1,761 1,864
Net income 1 578.4 599.7 650.5 747.5 856 1,001 1,089 1,168
Net Debt 1 6,793 6,593 8,157 7,937 7,008 6,265 5,688 4,965
Reference price 2 28.94 30.25 34.23 32.88 51.94 67.25 67.25 67.25
Nbr of stocks (in thousands) 239,258 230,936 230,676 232,718 227,669 224,043 - -
Announcement Date 2/24/22 2/23/23 2/22/24 2/27/25 2/26/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 3.63x8.47x - 10.65B
9.73x2.45x6.43x6.42% 182B
12.18x2.05x5.28x4.48% 134B
13.58x1.87x8.13x3.07% 89.74B
13.34x2.01x5.06x2.47% 71.97B
14.33x2.59x8.07x5.35% 54.94B
22.05x5.09x18.57x4.94% 52.11B
14.47x2.7x5.97x4.41% 50.81B
25.79x3.45x7.57x3.92% 42.98B
8.89x1.67x5x5.53% 42.23B
Average 14.93x 2.75x 7.85x 4.51% 73.19B
Weighted average by Cap. 13.51x 2.51x 7.26x 4.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Quebecor Inc.

Historical PBR trend

Valuation ratios - PBR - Quebecor Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Quebecor Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Quebecor Inc.

  1. Stock Market
  2. Stocks
  3. QBR.A Stock
  4. Valuation Quebecor Inc.