|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 184.94 CAD | -4.07% |
|
-7.99% | -13.36% |
| 06-10 | FirstService's Subsidiary Roofing Corp of America Acquires Schefers Roofing | MT |
| 06-02 | Tranche Update on FirstService Corporation's Equity Buyback Plan announced on August 19, 2025. | CI |
Company Valuation: FirstService Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,630 | 5,417 | 7,254 | 8,191 | 7,116 | 6,005 | - | - |
| Change | - | -37.23% | 33.93% | 12.91% | -13.12% | -15.62% | - | - |
| Enterprise Value (EV) 1 | 8,630 | 6,015 | 8,249 | 9,246 | 8,045 | 6,694 | 6,357 | 6,073 |
| Change | - | -30.3% | 37.14% | 12.09% | -13% | -16.79% | -5.03% | -4.47% |
| P/E | 64.4x | 45x | 72.6x | 60.9x | 49.1x | 32.4x | 27.7x | 24.5x |
| PBR | - | 5.97x | 7.09x | 6.9x | 5.18x | 3.79x | 3.39x | 3.05x |
| PEG | - | -4.2x | -4.1x | 1.9x | 7.29x | 1.2x | 1.6x | 1.9x |
| Capitalization / Revenue | 2.66x | 1.45x | 1.67x | 1.57x | 1.29x | 1.03x | 0.97x | 0.94x |
| EV / Revenue | 2.66x | 1.61x | 1.9x | 1.77x | 1.46x | 1.15x | 1.03x | 0.95x |
| EV / EBITDA | 26.4x | 17.1x | 19.8x | 18x | 14.3x | 11.3x | 10x | 9.25x |
| EV / EBIT | 42.8x | 27.5x | 33.7x | 27.4x | 23.8x | 18.6x | 15.7x | 14x |
| EV / FCF | 79.1x | 213x | 44x | 53.5x | 25.3x | 21.7x | 20.3x | 16.3x |
| FCF Yield | 1.26% | 0.47% | 2.27% | 1.87% | 3.96% | 4.61% | 4.93% | 6.15% |
| Dividend per Share 2 | - | 0.81 | 0.9 | 1 | - | 1.195 | 1.3 | 1.429 |
| Rate of return | - | 0.66% | 0.55% | 0.55% | - | 0.91% | 1% | 1.09% |
| EPS 2 | 3.05 | 2.72 | 2.24 | 2.97 | 3.17 | 4.035 | 4.722 | 5.339 |
| Distribution rate | - | 29.8% | 40.2% | 33.7% | - | 29.6% | 27.5% | 26.8% |
| Net sales 1 | 3,249 | 3,746 | 4,335 | 5,217 | 5,498 | 5,820 | 6,193 | 6,409 |
| EBITDA 1 | 327.4 | 351.7 | 415.7 | 513.7 | 562.8 | 590.5 | 635 | 656.3 |
| EBIT 1 | 201.6 | 219 | 244.9 | 337.5 | 338.1 | 360.7 | 405.8 | 434.2 |
| Net income 1 | 135.2 | 121.1 | 100.4 | 134.4 | 145 | 185.1 | 216.9 | 243 |
| Net Debt 1 | - | 598.2 | 994.5 | 1,055 | 928.3 | 689.1 | 352.2 | 67.92 |
| Reference price 2 | 196.45 | 122.51 | 162.54 | 180.97 | 155.68 | 130.59 | 130.59 | 130.59 |
| Nbr of stocks (in thousands) | 43,930 | 44,214 | 44,633 | 45,262 | 45,712 | 45,982 | - | - |
| Announcement Date | 2/15/22 A | 2/7/23 A | 2/6/24 A | 2/5/25 A | 2/4/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.37x | 1.15x | 11.34x | 0.91% | 6B | |
| 20.09x | 0.9x | 11.02x | -.--% | 38.05B | |
| 19.25x | 0.71x | 6.68x | 2.5% | 17.28B | |
| 13.2x | 0.48x | 8.43x | -.--% | 13.68B | |
| 17.08x | 3.45x | 11.01x | 5.82% | 11.2B | |
| 19.43x | 8.27x | 15.38x | 4.74% | 9.73B | |
| 37.34x | 2.18x | 8.54x | -.--% | 6.94B | |
| 45.46x | 1.03x | 7.85x | 0.35% | 4.58B | |
| 36.88x | 15.31x | - | 1.72% | 4.66B | |
| 10.57x | 0.44x | 6.53x | -.--% | 2.99B | |
| Average | 25.17x | 3.39x | 9.64x | 1.6% | 11.51B | |
| Weighted average by Cap. | 21.92x | 2.36x | 10.01x | 1.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FSV Stock
- Valuation FirstService Corporation
Select your edition
All financial news and data tailored to specific country editions
