Company Valuation: WESTERN

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 3.621 2.511 1.651 0.5062
Change - -30.67% -34.23% -69.35%
Enterprise Value (EV) 1 -1.552 0.2301 1.611 0.7713
Change - 114.83% 600.27% -52.13%
P/E -0.61x -0.47x -0.49x -1.24x
PBR 0.69x 1.08x -4.9x -0.72x
PEG -0x 0x 0x 0x
Capitalization / Revenue - - - -
EV / Revenue - - - -
EV / EBITDA - - - -
EV / EBIT 0.46x -0.05x -0.53x -1.43x
EV / FCF 0.7x -0.08x -1.12x -2.84x
FCF Yield 142% -1,187% -89.6% -35.2%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -3.462 -2.217 -1.214 -0.1451
Distribution rate - - - -
Net sales - - - -
EBITDA - - - -
EBIT 1 -3.395 -4.564 -3.06 -0.5396
Net income 1 -4.785 -4.405 -2.96 -0.4
Net Debt 1 -5.173 -2.28 -0.0399 0.2651
Reference price 2 2.1000 1.0500 0.6000 0.1800
Nbr of stocks (in thousands) 1,724 2,391 2,752 2,812
Announcement Date 4/28/23 4/26/24 5/1/25 5/1/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 239K
17.69x3.74x6.67x3.81% 206B
10.91x2.65x5.72x5.37% 156B
13.38x3.95x6.61x3.74% 88.67B
12.4x0.4x5.75x3.02% 80.26B
22.93x6.14x14.21x-.--% 59.7B
26.52x2.86x7.36x1.3% 52.07B
15.55x3.06x6.41x0.64% 29.34B
10.79x3.76x5.57x5.03% 26.07B
12.79x4.52x7.93x4.28% 23.78B
Average 15.89x 3.45x 7.36x 3.02% 72.21B
Weighted average by Cap. 15.68x 3.29x 7.02x 3.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA