Valuation Goodfellow Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 22:22:41 31/07/2026 +03			5-day change	1st Jan Change
11.30 ^CAD	-0.44%		+0.09%	-5.36%

07-13	Goodfellow Reports Lower Q2 Net Earnings, Sales Slip	MT
07-13	Earnings Flash (GDL.TO) Goodfellow Inc. Reports Q2 Revenue C$142.7M	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025
Market Cap ¹	57.45	81.86	104.2	120	118.4	99.28
Change	-	42.47%	27.3%	15.12%	-1.27%	-16.17%
Enterprise Value (EV) ¹	100.2	102	118.3	104.8	140.5	134.1
Change	-	1.81%	15.94%	-11.4%	34.06%	-4.55%
P/E	4.17x	2.16x	3.19x	8.18x	8.89x	14.1x
PBR	0.47x	0.51x	0.56x	0.61x	0.58x	0.48x
PEG	-	0x	-0.2x	-0.1x	-1.04x	-0.3x
Capitalization / Revenue	0.13x	0.13x	0.17x	0.23x	0.23x	0.18x
EV / Revenue	0.22x	0.17x	0.19x	0.2x	0.28x	0.25x
EV / EBITDA	4.08x	1.83x	2.34x	4.02x	5.7x	7.13x
EV / EBIT	4.62x	1.92x	2.47x	4.65x	6.87x	9.84x
EV / FCF	10.2x	3.99x	7.06x	2.68x	-6.73x	40.6x
FCF Yield	9.84%	25%	14.2%	37.3%	-14.9%	2.46%
Dividend per Share ²	0.55	0.7	1	1	0.5	0.5
Rate of return	8.2%	7.32%	8.22%	7.11%	3.57%	4.21%
EPS ²	1.61	4.419	3.817	1.721	1.573	0.8453
Distribution rate	34.2%	15.8%	26.2%	58.1%	31.8%	59.2%
Net sales ¹	454.1	615.9	631.2	512.8	509.5	543
EBITDA ¹	24.58	55.82	50.57	26.1	24.63	18.82
EBIT ¹	21.7	53.22	47.92	22.52	20.44	13.63
Net income ¹	13.81	37.84	32.68	14.69	13.37	7.142
Net Debt ¹	42.76	20.17	14.09	-15.15	22.07	34.83
Reference price ²	6.71	9.56	12.17	14.07	13.99	11.89
Nbr of stocks (in thousands)	8,563	8,563	8,563	8,526	8,466	8,350
Announcement Date	2/19/21 A	2/17/22 A	2/16/23 A	2/20/24 A	2/20/25 A	2/20/26 A

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.($)
GOODFELLOW INC.	-	-	-	-	66.83M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	32.26x	4.37x	16.01x	2.86%	7.97B
UFP INDUSTRIES, INC.	19.96x	0.69x	8.58x	-	4.9B
CANFOR CORPORATION	-8.9x	0.43x	12.11x	-	1.26B
GREENLAM INDUSTRIES LIMITED	40.69x	2.07x	17.62x	0.4%	673M
Average	21.01x	1.89x	13.58x	1.63%	2.97B
Weighted average by Cap.	25.08x	2.71x	13.29x	2.66%