Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 672.7 - -
Change - -18.47% 53.56% -29.77% 29.95% 13.31% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 1,032 999.7 672.7
Change - -12.69% 59.42% -17.29% -15.62% 27.77% -3.1% -32.71%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.32x 0.22x 0.3x 0.22x 0.28x 0.32x 0.31x 0.3x
EV / Revenue 0.51x 0.37x 0.54x 0.46x 0.38x 0.49x 0.46x 0.3x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 5.78x 5.28x 3.75x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 9.02x 8.12x 5.48x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 11.6x 19.5x 15.4x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 8.63% 5.13% 6.48%
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 2,089 2,159 2,214
EBITDA 1 145.6 169.3 197.4 168 176.7 178.5 189.3 179.5
EBIT 1 90.2 113.9 138.9 105.8 114.1 114.4 123.1 122.6
Net income - - - - - - - -
Net Debt 1 311.6 302.1 506.5 500.1 213.8 359 327 -
Reference price 2 24.27 19.73 30.27 20.96 27.24 30.87 30.87 30.87
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.49x5.78x - 474M
32.85x3.18x16.42x - 13.39B
20.41x2.16x11.04x1.35% 12.79B
21.68x1.34x11.05x1.28% 9.21B
-14.42x - - - 457M
57.32x0.21x4.21x - 92.45M
Average 23.57x 1.48x 9.70x 1.31% 6.07B
Weighted average by Cap. 25.02x 2.31x 12.96x 1.32%

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