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 2,451 - -
Change - 175.36% 61.17% -18.86% - -
Enterprise Value (EV) 1 680.7 2,035 3,998 3,604 3,487 2,451
Change - 198.93% 96.48% -9.85% -3.25% -29.71%
P/E 16.4x 29.2x 33.7x 26.9x 22.5x -
PBR - - - - - -
PEG - 0.7x 1.3x 8.55x 1.2x -
Capitalization / Revenue - 2.06x 2.2x 1.37x 1.22x 1.18x
EV / Revenue - 2.23x 2.92x 2.01x 1.74x 1.18x
EV / EBITDA - 10.7x 15.1x 11.3x 8.98x 6.01x
EV / EBIT - 16.9x 27.9x 20.8x 11.7x -
EV / FCF - 16.5x 91.7x 30x 24.2x 11.4x
FCF Yield - 6.06% 1.09% 3.33% 4.13% 8.8%
Dividend per Share 2 - 0.6 0.7 0.775 0.81 0.7
Rate of return - 0.62% 0.5% 0.68% 0.71% 0.61%
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 96.11 139.30 114.40 114.40 114.40
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.85x2.01x11.34x0.68% 1.73B
21.05x2.27x10.37x2.28% 76.49B
19.83x2.42x13.54x1.59% 57.41B
23.16x2.52x12.44x0.28% 27.84B
13.66x1.44x7.88x2.08% 27.29B
27.4x0.51x4.42x3.8% 9.62B
22.21x0.83x7.26x1.95% 7.08B
6.94x1.47x5.82x3.05% 6.84B
15.91x1.36x6.39x1.29% 6.1B
8.95x - - 4.25% 5.88B
Average 18.60x 1.65x 8.83x 2.13% 22.63B
Weighted average by Cap. 19.58x 2.06x 10.55x 1.92%

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.