Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 639.7 - -
Change - -18.47% 53.56% -29.77% 29.95% 7.75% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 987.7 949.7 639.7
Change - -12.69% 59.42% -17.29% -15.62% 22.32% -3.85% -32.64%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.32x 0.22x 0.3x 0.22x 0.28x 0.31x 0.3x 0.29x
EV / Revenue 0.51x 0.37x 0.54x 0.46x 0.38x 0.48x 0.45x 0.29x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 5.5x 4.93x 3.26x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 8.59x 7.75x 5.13x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 10.9x 18.3x 10.8x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 9.15% 5.48% 9.27%
Dividend per Share 2 - - - - 1.4 - - -
Rate of return - - - - 5.14% - - -
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 1,637 1,963 2,155 2,098 2,145 2,076 2,131 2,187
EBITDA 1 145.6 169.3 197.4 168 176.7 179.5 192.8 196.5
EBIT 1 90.2 113.9 138.9 105.8 114.1 115 122.5 124.8
Net income - - - - - - - -
Net Debt 1 311.6 302.1 506.5 500.1 213.8 348 310 -
Reference price 2 24.27 19.73 30.27 20.96 27.24 29.37 29.37 29.37
Nbr of stocks (in thousands) 21,409 21,471 21,490 21,796 21,793 21,780 - -
Announcement Date 3/7/22 3/6/23 3/5/24 3/4/25 3/3/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.78x2.62x13.19x - 11.63B
15.6x1.75x8.91x1.83% 10.51B
19.36x1.18x10.16x1.4% 8.49B
-15.17x - - - 557M
55.68x0.19x3.93x - 90.19M
Average 20.45x 1.43x 9.05x 1.62% 6.26B
Weighted average by Cap. 20.34x 1.92x 10.86x 1.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. WJX Stock
  4. WJXFF Stock
  5. Valuation Wajax Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!