Company Valuation: Stantec Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,902 7,187 12,134 12,864 14,774 11,700 - -
Change - -9.05% 68.85% 6.02% 14.84% -20.81% - -
Enterprise Value (EV) 1 9,664 8,339 12,934 14,037 16,224 13,347 12,850 12,872
Change - -13.7% 55.1% 8.52% 15.58% -17.73% -3.72% 0.17%
P/E 39.5x 29.2x 35.7x 35.6x 30.8x 20.2x 16.5x 15x
PBR - - - - - - - -
PEG - 1.3x 1x 5.58x 0.9x 0.9x 0.7x 1.53x
Capitalization / Revenue 2.17x 1.61x 2.4x 2.19x 2.27x 1.65x 1.56x 1.49x
EV / Revenue 2.66x 1.87x 2.55x 2.39x 2.5x 1.88x 1.71x 1.63x
EV / EBITDA 16.8x 11.5x 15.6x 14.3x 14.2x 10.4x 9.41x 8.79x
EV / EBIT 27.5x 18.9x 23.6x 21.2x 20.5x 13.9x 12.5x 11.6x
EV / FCF 27.9x 110x 40.5x 36.9x 25.3x 21.6x 16.7x 15x
FCF Yield 3.58% 0.91% 2.47% 2.71% 3.95% 4.62% 5.99% 6.69%
Dividend per Share 2 0.66 0.72 0.78 0.84 0.9 0.975 1.017 1.03
Rate of return 0.93% 1.11% 0.73% 0.74% 0.69% 0.94% 0.98% 0.99%
EPS 2 1.8 2.22 2.98 3.17 4.2 5.165 6.317 6.935
Distribution rate 36.7% 32.4% 26.2% 26.5% 21.4% 18.9% 16.1% 14.9%
Net sales 1 3,636 4,457 5,066 5,867 6,495 7,090 7,506 7,877
EBITDA 1 573.8 723.9 831 980.3 1,144 1,282 1,366 1,464
EBIT 1 352 440.4 547.4 661.7 792 963 1,032 1,108
Net income 1 200.7 247 331.2 361.5 479.4 600.2 710 779.5
Net Debt 1 1,762 1,153 799.7 1,172 1,450 1,647 1,150 1,172
Reference price 2 71.07 64.88 106.38 112.78 129.52 104.09 104.09 104.09
Nbr of stocks (in thousands) 111,186 110,766 114,067 114,067 114,067 112,400 - -
Announcement Date 2/23/22 2/22/23 2/28/24 2/25/25 2/25/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.15x1.88x10.41x0.94% 8.42B
52.61x2.41x23.03x0.07% 90.61B
12.58x1.07x5.88x4.65% 73.54B
27.06x2.07x20.34x1.12% 58.17B
31.27x3.92x21.26x0.22% 53.36B
52.3x4.2x26.71x1.7% 42.45B
29.64x0.73x12.09x2.09% 37.23B
24.15x0.49x7.79x2.44% 33.25B
22.6x1.54x14.21x0.2% 32.65B
4.54x0.3x6x6.2% 27.39B
Average 27.69x 1.86x 14.77x 1.96% 45.71B
Weighted average by Cap. 30.83x 2.02x 16.18x 1.84%

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. STN Stock
  4. Valuation Stantec Inc.