Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 746.7 - -
Change - -18.47% 53.56% -29.77% 29.95% 25.79% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 1,106 985.8 881.6
Change - -12.69% 59.42% -17.29% -15.62% 36.94% -10.85% -10.57%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.32x 0.22x 0.3x 0.22x 0.28x 0.36x 0.35x 0.34x
EV / Revenue 0.51x 0.37x 0.54x 0.46x 0.38x 0.53x 0.46x 0.4x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 6.19x 5.24x 4.89x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 9.47x 8x 7.17x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 12.4x 19x 20x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 8.09% 5.25% 5%
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 2,095 2,162 2,198
EBITDA 1 145.6 169.3 197.4 168 176.7 178.7 188.2 180.3
EBIT 1 90.2 113.9 138.9 105.8 114.1 116.8 123.2 123
Net income - - - - - - - -
Net Debt 1 311.6 302.1 506.5 500.1 213.8 359 239 134.9
Reference price 2 24.27 19.73 30.27 20.96 27.24 34.27 34.27 34.27
Nbr of stocks (in thousands) 21,409 21,471 21,490 21,796 21,793 21,790 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.53x6.19x - 530M
32.34x3.15x16.02x - 13.32B
19.45x2.08x10.65x1.42% 12.63B
22.95x1.4x11.64x1.2% 9.82B
-13.18x - - - 439M
56x0.21x4.2x - 91.86M
Average 23.51x 1.48x 9.74x 1.31% 6.14B
Weighted average by Cap. 24.83x 2.26x 12.80x 1.33%

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. Valuation Wajax Corporation