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 10,851 - -
Change - -9.05% 68.85% 6.02% 14.84% -26.55% - -
Enterprise Value (EV) 1 9,664 8,339 12,934 14,037 16,224 12,303 11,812 11,965
Change - -13.7% 55.1% 8.52% 15.58% -24.17% -3.99% 1.3%
P/E 39.5x 29.2x 35.7x 35.6x 30.8x 18.3x 15.4x -
PBR - - - - - - - -
PEG - 1.3x 1x 5.58x 0.9x 0.8x 0.8x -
Capitalization / Revenue 2.17x 1.61x 2.4x 2.19x 2.27x 1.53x 1.45x 1.35x
EV / Revenue 2.66x 1.87x 2.55x 2.39x 2.5x 1.74x 1.58x 1.49x
EV / EBITDA 16.8x 11.5x 15.6x 14.3x 14.2x 9.64x 8.69x 8.05x
EV / EBIT 27.5x 18.9x 23.6x 21.2x 20.5x 13x 11.7x -
EV / FCF 27.9x 110x 40.5x 36.9x 25.3x 18.8x 15.3x 13.9x
FCF Yield 3.58% 0.91% 2.47% 2.71% 3.95% 5.32% 6.53% 7.2%
Dividend per Share 2 0.66 0.72 0.78 0.84 0.9 0.98 1.017 -
Rate of return 0.93% 1.11% 0.73% 0.74% 0.69% 1.03% 1.07% -
EPS 2 1.8 2.22 2.98 3.17 4.2 5.19 6.177 -
Distribution rate 36.7% 32.4% 26.2% 26.5% 21.4% 18.9% 16.5% -
Net sales 1 3,636 4,457 5,066 5,867 6,495 7,085 7,498 8,044
EBITDA 1 573.8 723.9 831 980.3 1,144 1,276 1,359 1,486
EBIT 1 352 440.4 547.4 661.7 792 950 1,010 -
Net income 1 200.7 247 331.2 361.5 479.4 615.1 704.6 -
Net Debt 1 1,762 1,153 799.7 1,172 1,450 1,452 961 1,114
Reference price 2 71.07 64.88 106.38 112.78 129.52 95.13 95.13 95.13
Nbr of stocks (in thousands) 111,186 110,766 114,067 114,067 114,067 114,067 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.33x1.74x9.64x1.03% 7.71B
64.77x2.8x27.37x0.07% 93.91B
13.15x1.06x5.84x4.46% 71.19B
35.8x4.43x23.98x0.18% 60.91B
25.13x1.93x18.7x1.24% 54.07B
55.22x4.6x29.38x1.67% 45.7B
32.28x0.77x12.79x1.95% 38.33B
27.07x0.53x8.47x2.2% 34.63B
25.42x1.65x15.87x0.19% 33.1B
4.84x0.3x5.82x5.89% 28.68B
Average 30.20x 1.98x 15.79x 1.89% 46.82B
Weighted average by Cap. 34.98x 2.24x 17.84x 1.74%

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.