Company Valuation: Stantec Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,902 7,187 12,134 12,864 14,774 11,285 - -
Change - -9.05% 68.85% 6.02% 14.84% -23.62% - -
Enterprise Value (EV) 1 9,664 8,339 12,934 14,037 16,224 12,736 12,246 12,399
Change - -13.7% 55.1% 8.52% 15.58% -21.5% -3.85% 1.25%
P/E 39.5x 29.2x 35.7x 35.6x 30.8x 19.1x 16x -
PBR - - - - - - - -
PEG - 1.3x 1x 5.58x 0.9x 0.8x 0.8x -
Capitalization / Revenue 2.17x 1.61x 2.4x 2.19x 2.27x 1.59x 1.51x 1.4x
EV / Revenue 2.66x 1.87x 2.55x 2.39x 2.5x 1.8x 1.63x 1.54x
EV / EBITDA 16.8x 11.5x 15.6x 14.3x 14.2x 9.98x 9.01x 8.34x
EV / EBIT 27.5x 18.9x 23.6x 21.2x 20.5x 13.4x 12.1x -
EV / FCF 27.9x 110x 40.5x 36.9x 25.3x 19.5x 15.9x 14.4x
FCF Yield 3.58% 0.91% 2.47% 2.71% 3.95% 5.14% 6.3% 6.95%
Dividend per Share 2 0.66 0.72 0.78 0.84 0.9 0.98 1.017 -
Rate of return 0.93% 1.11% 0.73% 0.74% 0.69% 0.99% 1.03% -
EPS 2 1.8 2.22 2.98 3.17 4.2 5.19 6.177 -
Distribution rate 36.7% 32.4% 26.2% 26.5% 21.4% 18.9% 16.5% -
Net sales 1 3,636 4,457 5,066 5,867 6,495 7,084 7,496 8,044
EBITDA 1 573.8 723.9 831 980.3 1,144 1,276 1,359 1,486
EBIT 1 352 440.4 547.4 661.7 792 950 1,010 -
Net income 1 200.7 247 331.2 361.5 479.4 615.1 704.6 -
Net Debt 1 1,762 1,153 799.7 1,172 1,450 1,452 961 1,114
Reference price 2 71.07 64.88 106.38 112.78 129.52 98.93 98.93 98.93
Nbr of stocks (in thousands) 111,186 110,766 114,067 114,067 114,067 114,067 - -
Announcement Date 2/23/22 A 2/22/23 A 2/28/24 A 2/25/25 A 2/25/26 A - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
59.91x2.7x25.86x0.06% 102B
13.78x1.15x6.31x4.24% 79.76B
36.54x4.61x25.02x0.18% 62.23B
26.62x2.05x20.16x1.15% 57.73B
54.38x4.65x29.24x1.54% 47.53B
31.14x0.76x12.65x1.99% 38.66B
24.95x1.71x15.75x0.18% 36.06B
25.88x0.53x8.38x2.28% 35.14B
4.76x0.3x5.83x5.99% 29.11B
Average 30.89x 2.05x 16.58x 1.96% 54.28B
Weighted average by Cap. 34.34x 2.28x 17.97x 1.71%

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