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 11,188 - -
Change - -9.05% 68.85% 6.02% 14.84% -24.27% - -
Enterprise Value (EV) 1 9,664 8,339 12,934 14,037 16,224 12,631 12,127 12,237
Change - -13.7% 55.1% 8.52% 15.58% -22.15% -3.98% 0.9%
P/E 39.5x 29.2x 35.7x 35.6x 30.8x 18.9x 15.9x -
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 1.58x 1.49x 1.41x
EV / Revenue 2.66x 1.87x 2.55x 2.39x 2.5x 1.78x 1.61x 1.54x
EV / EBITDA 16.8x 11.5x 15.6x 14.3x 14.2x 9.87x 8.8x 8.35x
EV / EBIT 27.5x 18.9x 23.6x 21.2x 20.5x 13.2x 11.8x -
EV / FCF 27.9x 110x 40.5x 36.9x 25.3x 19.5x 15.9x 14.3x
FCF Yield 3.58% 0.91% 2.47% 2.71% 3.95% 5.13% 6.3% 6.98%
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% 1.04% -
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 7,103 7,525 7,941
EBITDA 1 573.8 723.9 831 980.3 1,144 1,280 1,379 1,466
EBIT 1 352 440.4 547.4 661.7 792 958.8 1,024 -
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 1,443 939.7 1,049
Reference price 2 71.07 64.88 106.38 112.78 129.52 98.08 98.08 98.08
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
69.18x2.98x29.17x0.07% 100B
13.19x1.07x5.87x4.45% 72.31B
41.29x5.06x28.07x0.16% 62.61B
25.75x1.97x19.08x1.21% 56.03B
55.82x4.67x29.93x1.56% 46.66B
34.06x0.8x13.54x1.87% 40.1B
28.81x0.56x8.9x2.09% 36.56B
26.83x1.74x16.77x0.18% 34.81B
4.68x0.3x6.26x6.07% 27.73B
Average 33.29x 2.13x 17.51x 1.96% 53.01B
Weighted average by Cap. 37.74x 2.39x 19.28x 1.69%

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