Company Valuation: ATS Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,161 5,195 4,510 3,513 3,845 3,655 - -
Change - 24.84% -13.18% -22.11% 9.46% -4.95% - -
Enterprise Value (EV) 1 5,044 6,294 5,627 2,038 2,694 4,629 4,380 3,956
Change - 24.77% -10.59% -63.78% 32.16% 71.86% -5.39% -9.68%
P/E 34.4x 41x 23.1x -124x 53.7x 27.1x 20x -
PBR - - 2.67x 2.06x - - - -
PEG - 7.67x 0.5x 1x -0x 0.3x 0.6x -
Capitalization / Revenue 1.91x 2.02x 1.49x 1.39x 1.29x 1.21x 1.15x 1.13x
EV / Revenue 2.31x 2.44x 1.86x 0.8x 0.91x 1.53x 1.38x 1.22x
EV / EBITDA 14.7x 15.7x 12x 5.53x 6.52x 10.9x 9.36x 8.18x
EV / EBIT 17.3x 19.1x 14.2x 7.21x 8.57x 14.8x 12.1x 12.2x
EV / FCF 31x 132x -83.1x -39x 7.25x 34.2x 18.1x -
FCF Yield 3.23% 0.75% -1.2% -2.56% 13.8% 2.92% 5.51% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 1.31 1.38 1.97 -0.29 0.73 1.375 1.86 -
Distribution rate - - - - - - - -
Net sales 1 2,183 2,577 3,033 2,533 2,973 3,033 3,185 3,237
EBITDA 1 343.9 401.2 470.6 368.9 413 425.2 467.7 483.6
EBIT 1 292.4 330 397.5 282.6 314.4 313.1 362.1 324.3
Net income 1 122.1 127.4 193.7 -28.05 71.64 134.9 182.6 -
Net Debt 1 883.2 1,099 1,117 -1,474 -1,151 974.7 725.2 301.4
Reference price 2 45.10 56.59 45.58 35.87 39.21 37.25 37.25 37.25
Nbr of stocks (in thousands) 92,260 91,795 98,945 97,928 98,060 98,114 - -
Announcement Date 19/5/22 18/5/23 16/5/24 28/5/25 28/5/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.53x1.54x11.01x-.--% 2.64B
35.66x6.12x22.72x0.75% 122B
32.12x5.96x20.61x1.88% 39.32B
34.88x4.45x16.43x0.1% 32.69B
21.3x1.76x12.92x2.28% 30.28B
23.66x3.47x14.95x0.99% 28.89B
24.81x3.89x13.06x1.47% 27.69B
25.38x3.06x13.32x1.5% 27.61B
106.05x36.69x86.03x0.36% 24.95B
26.85x3.34x16.43x1.66% 24.41B
Average 35.82x 7.03x 22.75x 1.1% 36.09B
Weighted average by Cap. 35.63x 6.86x 22.88x 1.11%

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

  1. Stock Market
  2. Stocks
  3. ATS Stock
  4. Valuation ATS Corporation