Valuation WSP Global Inc.

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-10-23 EDT			5-day change	1st Jan Change
183.79 ^CAD	+0.57%		+10.57%	-26.05%

10-22	Will Record Backlog Come to WSP's Rescue as Profits Feel the Squeeze
10-06	WSP Announces Key Mideast Executive Committee Appointment	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,611	19,550	23,155	32,972	33,502	24,778	-	-
Change	-	-9.53%	18.44%	42.4%	1.61%	-26.04%	-	-
Enterprise Value (EV) ¹	22,460	23,139	26,297	37,233	35,772	32,077	30,741	28,441
Change	-	3.02%	13.65%	41.59%	-3.92%	-10.33%	-4.17%	-7.48%
P/E	45.3x	43.9x	42.2x	47x	33.8x	23.8x	17.1x	14.7x
PBR	-	-	-	3.87x	3.4x	2.25x	1.99x	1.77x
PEG	-	-3.8x	1.8x	2.1x	0.9x	4.64x	0.4x	0.9x
Capitalization / Revenue	2.75x	2.18x	2.12x	2.71x	2.4x	1.5x	1.39x	1.32x
EV / Revenue	2.85x	2.58x	2.41x	3.06x	2.56x	1.94x	1.73x	1.52x
EV / EBITDA	17x	15.1x	13.7x	17x	14x	10.2x	8.9x	7.68x
EV / EBIT	27.9x	24.3x	21.1x	24.8x	19.8x	14.7x	12.2x	10.4x
EV / FCF	35.3x	74.9x	60.7x	42.1x	20.9x	25.8x	19.4x	15.8x
FCF Yield	2.83%	1.34%	1.65%	2.38%	4.79%	3.88%	5.16%	6.32%
Dividend per Share ²	1.5	1.5	1.5	1.5	1.5	1.504	1.501	1.502
Rate of return	0.82%	0.95%	0.81%	0.59%	0.6%	0.82%	0.82%	0.82%
EPS ²	4.05	3.58	4.4	5.38	7.36	7.738	10.77	12.52
Distribution rate	37%	41.9%	34.1%	27.9%	20.4%	19.4%	13.9%	12%
Net sales ¹	7,870	8,957	10,897	12,172	13,959	16,561	17,770	18,730
EBITDA ¹	1,322	1,530	1,921	2,186	2,561	3,143	3,453	3,703
EBIT ¹	804	953.7	1,248	1,500	1,810	2,188	2,527	2,726
Net income ¹	473.6	431.8	550	681.4	964.3	1,034	1,406	1,600
Net Debt ¹	849.3	3,589	3,142	4,261	2,270	7,299	5,963	3,663
Reference price ²	183.63	157.09	185.74	252.96	248.52	183.79	183.79	183.79
Nbr of stocks (in thousands)	117,687	124,454	124,664	130,344	134,807	134,817	-	-
Announcement Date	3/9/22	3/8/23	2/28/24	2/26/25	2/25/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WSP GLOBAL INC.	23.75x	1.94x	10.21x	0.82%	17.72B
QUANTA SERVICES, INC.	47.17x	2.2x	20.94x	0.08%	82.15B
VINCI	11.77x	1.01x	5.58x	4.93%	66.06B
LARSEN & TOUBRO LIMITED	24.54x	1.91x	18.83x	1.19%	52.82B
COMFORT SYSTEMS USA, INC.	23.87x	2.95x	15.98x	0.28%	40.79B
FERROVIAL N.V.	46.44x	3.75x	23.63x	2.09%	35.86B
HOCHTIEF AG	24.65x	0.61x	10.11x	2.52%	30.08B
EMCOR GROUP, INC.	19.4x	1.35x	12.61x	0.24%	28.57B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	27.88B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.18x	2.94%	26.07B
Average	24.76x	1.64x	13.07x	2.05%	40.8B
Weighted average by Cap.	26.94x	1.75x	14.15x	1.98%