Valuation WSP Global Inc.

Stocks

Market Closed - Toronto S.E. 04:00:00 19/09/2026 HKT			5-day change	1st Jan Change
176.15 ^CAD	-2.50%		-2.23%	-29.12%

08-21	Canada's WSP presses ahead with Arcadis takeover bid	RE
08-20	Canada's WSP Global Reconfirms 'Friendly' Takeover Offer for Arcadis	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,611	19,550	23,155	32,972	33,502	23,748	-	-
Change	-	-9.53%	18.44%	42.4%	1.61%	-29.12%	-	-
Enterprise Value (EV) ¹	22,460	23,139	26,297	37,233	35,772	30,668	29,739	27,411
Change	-	3.02%	13.65%	41.59%	-3.92%	-14.27%	-3.03%	-7.83%
P/E	45.3x	43.9x	42.2x	47x	33.8x	22.6x	16.3x	14x
PBR	-	-	-	3.87x	3.4x	2.15x	1.91x	1.69x
PEG	-	-3.8x	1.8x	2.1x	0.9x	3.91x	0.4x	0.9x
Capitalization / Revenue	2.75x	2.18x	2.12x	2.71x	2.4x	1.42x	1.33x	1.25x
EV / Revenue	2.85x	2.58x	2.41x	3.06x	2.56x	1.84x	1.66x	1.44x
EV / EBITDA	17x	15.1x	13.7x	17x	14x	9.71x	8.56x	7.31x
EV / EBIT	27.9x	24.3x	21.1x	24.8x	19.8x	13.5x	11.4x	9.85x
EV / FCF	35.3x	74.9x	60.7x	42.1x	20.9x	25.7x	19.2x	15.4x
FCF Yield	2.83%	1.34%	1.65%	2.38%	4.79%	3.89%	5.21%	6.49%
Dividend per Share ²	1.5	1.5	1.5	1.5	1.5	1.505	1.501	1.503
Rate of return	0.82%	0.95%	0.81%	0.59%	0.6%	0.85%	0.85%	0.85%
EPS ²	4.05	3.58	4.4	5.38	7.36	7.786	10.79	12.55
Distribution rate	37%	41.9%	34.1%	27.9%	20.4%	19.3%	13.9%	12%
Net sales ¹	7,870	8,957	10,897	12,172	13,959	16,674	17,872	19,005
EBITDA ¹	1,322	1,530	1,921	2,186	2,561	3,158	3,473	3,752
EBIT ¹	804	953.7	1,248	1,500	1,810	2,271	2,618	2,783
Net income ¹	473.6	431.8	550	681.4	964.3	1,069	1,457	1,698
Net Debt ¹	849.3	3,589	3,142	4,261	2,270	6,920	5,991	3,663
Reference price ²	183.63	157.09	185.74	252.96	248.52	176.15	176.15	176.15
Nbr of stocks (in thousands)	117,687	124,454	124,664	130,344	134,807	134,817	-	-
Announcement Date	9/3/22	8/3/23	28/2/24	26/2/25	25/2/26	-	-	-

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.($)
WSP GLOBAL INC.	22.62x	1.84x	9.71x	0.85%	16.95B
QUANTA SERVICES, INC.	55.04x	2.54x	24.23x	0.07%	95.73B
VINCI	12.19x	1.05x	5.73x	4.79%	70.41B
COMFORT SYSTEMS USA, INC.	34x	4.27x	23.21x	0.2%	58.02B
LARSEN & TOUBRO LIMITED	25.94x	2x	19.66x	1.18%	55.34B
FERROVIAL N.V.	50.17x	3.99x	25.34x	1.89%	39.47B
HOCHTIEF AG	27.1x	0.68x	11.21x	2.28%	34.12B
EMCOR GROUP, INC.	22.9x	1.56x	14.41x	0.2%	33.09B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.74x	0.43x	6.87x	2.76%	29.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.39B
Average	27.66x	1.87x	14.62x	2.02%	45.92B
Weighted average by Cap.	31.27x	2.09x	16.42x	1.81%