Company Valuation: TerraVest Industries Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2023 2024 2025 2026 2027 2028
Market Cap 1 680.7 1,874 3,021 2,487 - -
Change - 175.36% 61.17% -17.67% - -
Enterprise Value (EV) 1 680.7 2,035 3,998 3,640 3,523 2,487
Change - 198.93% 96.48% -8.95% -3.21% -29.41%
P/E 16.4x 29.2x 33.7x 27.2x 22.9x -
PBR - - - - - -
PEG - 0.7x 1.3x 8.64x 1.2x -
Capitalization / Revenue - 2.06x 2.2x 1.39x 1.24x 1.19x
EV / Revenue - 2.23x 2.92x 2.03x 1.76x 1.19x
EV / EBITDA - 10.7x 15.1x 11.5x 9.07x 6.1x
EV / EBIT - 16.9x 27.9x 21x 11.9x -
EV / FCF - 16.5x 91.7x 30.3x 24.4x 11.5x
FCF Yield - 6.06% 1.09% 3.3% 4.09% 8.67%
Dividend per Share 2 - 0.6 0.7 0.775 0.81 0.7
Rate of return - 0.62% 0.5% 0.67% 0.7% 0.6%
EPS 2 2.32 3.29 4.13 4.26 5.08 -
Distribution rate - 18.2% 16.9% 18.2% 15.9% -
Net sales 1 - 911.8 1,371 1,791 2,003 2,083
EBITDA 1 - 189.6 264.6 317.9 388.5 407.7
EBIT 1 - 120.3 143.1 173 297 -
Net income 1 42.07 63.57 86.65 102 81 88
Net Debt 1 - 160.5 977 1,153 1,036 -
Reference price 2 38.00 96.11 139.30 116.08 116.08 116.08
Nbr of stocks (in thousands) 17,912 19,501 21,686 21,426 - -
Announcement Date 12/13/23 12/13/24 12/11/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.25x2.03x11.45x0.67% 1.79B
23.24x2.49x11.39x2.05% 84.82B
21.15x2.64x14.59x1.44% 63.19B
15.38x1.58x8.66x1.86% 30.66B
25.55x2.79x13.78x0.26% 30.71B
27.76x0.53x4.6x3.67% 10.13B
23.89x0.89x7.79x1.81% 7.61B
17.7x1.5x7.05x1.17% 6.78B
6.99x1.48x5.85x3.02% 6.89B
9.16x - - 4.16% 6B
Average 19.81x 1.77x 9.46x 2.01% 24.86B
Weighted average by Cap. 21.32x 2.26x 11.50x 1.75%

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. TVK Stock
  4. Valuation TerraVest Industries Inc.