Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 627 - -
Change - -18.47% 53.56% -29.77% 29.95% 5.63% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 975 937 627
Change - -12.69% 59.42% -17.29% -15.62% 20.76% -3.9% -33.08%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.32x 0.22x 0.3x 0.22x 0.28x 0.3x 0.29x 0.29x
EV / Revenue 0.51x 0.37x 0.54x 0.46x 0.38x 0.47x 0.44x 0.29x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 5.43x 4.86x 3.19x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 8.48x 7.65x 5.02x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 10.8x 18x 10.6x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 9.27% 5.55% 9.46%
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 29.29 29.29 29.29
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.47x5.43x - 451M
16.95x1.87x9.51x1.68% 11.46B
25.83x2.52x12.7x - 11.23B
18.11x1.11x9.59x1.5% 7.96B
-12.96x - - - 467M
54.5x0.19x3.92x - 88.26M
Average 20.49x 1.23x 8.23x 1.59% 5.28B
Weighted average by Cap. 20.10x 1.89x 10.61x 1.61%

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