|
Market Closed -
Toronto S.E.
16:00:00 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 50.21 CAD | +0.26% |
|
+0.54% | +33.01% |
| 08-21 | Why is Trump talking about the Keystone XL oil pipeline? | RE |
| 08-18 | Proposed Canadian crude oil pipeline projects | RE |
Company Valuation: South Bow Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 4,893 | 5,734 | 7,476 | - | - |
| Change | - | 17.17% | 30.39% | - | - |
| Enterprise Value (EV) 1 | 9,794 | 10,540 | 12,392 | 12,310 | 12,274 |
| Change | - | 7.61% | 17.57% | -0.66% | -0.29% |
| P/E | 15.5x | 13.3x | 19.3x | 17.7x | 17x |
| PBR | 1.88x | 2.11x | 2.84x | 2.87x | 2.89x |
| PEG | - | 0.4x | -1.9x | 1.99x | 4.09x |
| Capitalization / Revenue | 2.31x | 2.89x | 3.76x | 3.7x | 3.65x |
| EV / Revenue | 4.62x | 5.31x | 6.24x | 6.09x | 6x |
| EV / EBITDA | 8.98x | 10.3x | 11.8x | 11.2x | 10.9x |
| EV / EBIT | 11.6x | 13.6x | 15.4x | 14.5x | 14.1x |
| EV / FCF | 24.1x | 17.7x | 20.9x | 19.8x | 19x |
| FCF Yield | 4.16% | 5.65% | 4.78% | 5.05% | 5.26% |
| Dividend per Share 2 | 0.5 | 2 | 2 | 2.007 | 2.023 |
| Rate of return | 2.12% | 7.26% | 5.58% | 5.6% | 5.64% |
| EPS 2 | 1.52 | 2.07 | 1.855 | 2.02 | 2.104 |
| Distribution rate | 32.9% | 96.6% | 108% | 99.4% | 96.1% |
| Net sales 1 | 2,120 | 1,986 | 1,987 | 2,020 | 2,047 |
| EBITDA 1 | 1,091 | 1,022 | 1,052 | 1,098 | 1,123 |
| EBIT 1 | 845 | 775 | 805.8 | 846.2 | 870 |
| Net income 1 | 316 | 433 | 394.2 | 422.8 | 433 |
| Net Debt 1 | 4,901 | 4,806 | 4,915 | 4,833 | 4,798 |
| Reference price 2 | 23.57 | 27.53 | 35.84 | 35.84 | 35.84 |
| Nbr of stocks (in thousands) | 207,570 | 208,251 | 208,588 | - | - |
| Announcement Date | 3/6/25 | 3/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.32x | 6.24x | 11.77x | 5.58% | 7.48B | |
| 23.74x | 3.24x | 13.07x | 5.7% | 108B | |
| 29.1x | 9.86x | 14.22x | 2.93% | 88.13B | |
| 12.94x | 1.85x | 10.68x | 5.77% | 83.98B | |
| 20.69x | 5.64x | 11.38x | 3.74% | 70.9B | |
| 23.21x | 9.38x | 12.63x | 4.08% | 63.98B | |
| 25.94x | 4.37x | 13.89x | 1.71% | 62.65B | |
| 13.76x | 6.51x | 11.75x | 7.65% | 60.26B | |
| 16.17x | 2.12x | 10.48x | 4.61% | 58.92B | |
| 13.83x | 4x | 11.27x | 5.02% | 31.4B | |
| Average | 19.87x | 5.32x | 12.11x | 4.68% | 63.61B | |
| Weighted average by Cap. | 20.69x | 5.25x | 12.29x | 4.6% |
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
- Stock Market
- Stocks
- SOBO Stock
- Valuation South Bow Corporation
Select your edition
All financial news and data tailored to specific country editions
