Valuation WSP Global Inc.

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-09-24 EDT			5-day change	1st Jan Change
179.74 ^CAD	-2.76%		-1.01%	-27.68%

08-20	Canada's WSP presses ahead with Arcadis takeover bid	RE
08-20	Canada's WSP Global Reconfirms 'Friendly' Takeover Offer for Arcadis	MT

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	24,920	-	-
Change	-	-9.53%	18.44%	42.4%	1.61%	-25.62%	-	-
Enterprise Value (EV) ¹	22,460	23,139	26,297	37,233	35,772	31,840	30,910	28,583
Change	-	3.02%	13.65%	41.59%	-3.92%	-10.99%	-2.92%	-7.53%
P/E	45.3x	43.9x	42.2x	47x	33.8x	23.1x	16.7x	14.3x
PBR	-	-	-	3.87x	3.4x	2.2x	1.95x	1.73x
PEG	-	-3.8x	1.8x	2.1x	0.9x	3.99x	0.4x	0.9x
Capitalization / Revenue	2.75x	2.18x	2.12x	2.71x	2.4x	1.49x	1.39x	1.31x
EV / Revenue	2.85x	2.58x	2.41x	3.06x	2.56x	1.91x	1.73x	1.5x
EV / EBITDA	17x	15.1x	13.7x	17x	14x	10.1x	8.9x	7.62x
EV / EBIT	27.9x	24.3x	21.1x	24.8x	19.8x	14x	11.8x	10.3x
EV / FCF	35.3x	74.9x	60.7x	42.1x	20.9x	26.7x	19.9x	16.1x
FCF Yield	2.83%	1.34%	1.65%	2.38%	4.79%	3.74%	5.01%	6.23%
Dividend per Share ²	1.5	1.5	1.5	1.5	1.5	1.505	1.501	1.503
Rate of return	0.82%	0.95%	0.81%	0.59%	0.6%	0.84%	0.84%	0.84%
EPS ²	4.05	3.58	4.4	5.38	7.36	7.786	10.79	12.55
Distribution rate	37%	41.9%	34.1%	27.9%	20.4%	19.3%	13.9%	12%
Net sales ¹	7,870	8,957	10,897	12,172	13,959	16,674	17,872	19,005
EBITDA ¹	1,322	1,530	1,921	2,186	2,561	3,158	3,473	3,752
EBIT ¹	804	953.7	1,248	1,500	1,810	2,271	2,618	2,783
Net income ¹	473.6	431.8	550	681.4	964.3	1,069	1,457	1,698
Net Debt ¹	849.3	3,589	3,142	4,261	2,270	6,920	5,991	3,663
Reference price ²	183.63	157.09	185.74	252.96	248.52	179.74	179.74	179.74
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.	23.74x	1.91x	10.08x	0.81%	17.68B
QUANTA SERVICES, INC.	54.89x	2.53x	24.16x	0.07%	95.45B
VINCI	12.2x	1.05x	5.74x	4.79%	70.02B
COMFORT SYSTEMS USA, INC.	33.47x	4.21x	22.83x	0.2%	57.13B
LARSEN & TOUBRO LIMITED	26.39x	2.03x	19.95x	1.12%	56.41B
FERROVIAL N.V.	50.9x	4.04x	25.58x	1.92%	39.78B
HOCHTIEF AG	27.23x	0.68x	11.26x	2.27%	34.07B
EMCOR GROUP, INC.	22.95x	1.56x	14.44x	0.2%	33.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.61x	0.43x	6.84x	2.8%	29.31B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.35B
Average	27.83x	1.87x	14.67x	2.01%	45.94B
Weighted average by Cap.	31.33x	2.09x	16.43x	1.81%