Company Valuation: Western Forest Products Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 720.5 367.4 224.9 128.3 116 169.9 - -
Change - -49.01% -38.79% -42.96% -9.55% 46.41% - -
Enterprise Value (EV) 1 608.8 374.8 307.3 205.9 149.7 127.8 154.5 182.9
Change - -38.43% -18.02% -33% -27.27% -14.66% 20.9% 18.38%
P/E 3.77x 6.11x -3.23x -4.05x -1.45x -5.14x -7.61x -10.1x
PBR 1.13x 0.58x 0.4x 0.23x 0.24x 0.37x 0.39x -
PEG - -0.1x 0x 0.1x -0x 0.1x 0.2x 0.4x
Capitalization / Revenue 0.51x 0.25x 0.22x 0.12x 0.12x 0.19x 0.17x 0.17x
EV / Revenue 0.43x 0.26x 0.3x 0.19x 0.15x 0.14x 0.15x 0.18x
EV / EBITDA 2.02x 2.74x -10.3x 23.1x -2.2x -5.28x 9.14x 5.38x
EV / EBIT 2.28x 4.45x - -4.53x -1.52x -3.58x -7.41x -14.1x
EV / FCF 2.44x -6.81x -3.93x -15.5x -6.29x -3.02x -5.48x -
FCF Yield 41% -14.7% -25.4% -6.46% -15.9% -33.1% -18.3% -
Dividend per Share 2 1.2 1.425 1.125 - - - - -
Rate of return 1.9% 4.09% 5.28% - - - - -
EPS 2 16.8 5.7 -6.6 -3 -7.56 -3.13 -2.115 -1.6
Distribution rate 7.14% 25% -17% - - - - -
Net sales 1 1,418 1,444 1,018 1,064 986.5 897.3 1,005 994
EBITDA 1 302.1 136.9 -29.9 8.9 -68.2 -24.2 16.9 34
EBIT 1 267.1 84.3 - -45.4 -98.7 -35.65 -20.85 -13
Net income 202.8 - - - - - -18.9 -
Net Debt 1 -111.7 7.4 82.4 77.6 33.7 -42.1 -15.4 13
Reference price 2 63.30 34.80 21.30 12.15 10.99 16.09 16.09 16.09
Nbr of stocks (in thousands) 11,382 10,558 10,558 10,558 10,558 10,558 - -
Announcement Date 2/16/22 A 2/16/23 A 2/13/24 A 2/13/25 A 2/10/26 A - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.14x0.14x-5.28x - 121M
35.57x4.94x17.37x2.46% 8.8B
-16.58x1.05x33.95x1.85% 5.46B
69.38x2.11x19.02x1.64% 5.04B
18.13x0.61x7.57x - 4.4B
13.47x1.39x8.44x2.03% 2.6B
13.4x - - - 1.55B
34.37x2.46x18.38x0.23% 1.51B
Average 20.33x 1.81x 14.21x 1.64% 3.69B
Weighted average by Cap. 25.74x 2.50x 18.49x 1.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Western Forest Products Inc.

Historical PBR trend

Valuation ratios - PBR - Western Forest Products Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Western Forest Products Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Western Forest Products Inc.

  1. Stock Market
  2. Stocks
  3. WEF Stock
  4. Valuation Western Forest Products Inc.