Company Valuation: Wajax Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 519.6 423.6 650.5 456.8 593.6 635.2 - -
Change - -18.47% 53.56% -29.77% 29.95% 7% - -
Enterprise Value (EV) 1 831.2 725.7 1,157 957 807.5 994.2 962.2 635.2
Change - -12.69% 59.42% -17.29% -15.62% 23.13% -3.22% -33.99%
P/E Ratio - - - - - - - -
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 0.48x 0.45x 0.29x
EV / EBITDA 5.71x 4.29x 5.86x 5.7x 4.57x 5.57x 5.08x 3.54x
EV / EBIT 9.22x 6.37x 8.33x 9.05x 7.08x 8.69x 7.82x 5.18x
EV / FCF 4.55x 9.17x -12.5x 13.8x 4.37x 11.2x 18.8x 14.6x
FCF Yield 22% 10.9% -8% 7.23% 22.9% 8.95% 5.33% 6.86%
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 29.15 29.15 29.15
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 Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.47x5.55x - 454M
29.19x2.8x14.46x - 12.02B
18.23x1.98x10.13x1.49% 11.99B
20.23x1.26x10.39x1.37% 8.76B
-13.49x - - - 454M
58.18x0.21x4.22x - 93.78M
Average 22.47x 1.35x 8.95x 1.43% 5.63B
Weighted average by Cap. 22.39x 2.06x 11.68x 1.44%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!