Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
+250.9%
CA$162.76
vs CA$46.39 price
Levered DCF
CA$2,520.43
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
-0.2
Distress zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-1.56×6.76×6.25×11.04×2.18×3.31×3.11×4.12×
P/B1.08×0.67×0.75×0.84×1.09×1.78×1.64×2.01×
P/S0.18×0.19×0.2×0.25×0.33×0.56×0.5×0.62×
EV / EBITDA3.54×3.67×4.01×4.21×4.02×3.61×3.44×3.9×
Gross margin29.7%28.7%29.4%100.0%26.0%47.0%47.1%46.3%
Operating margin25.5%24.4%25.3%26.2%26.0%27.2%26.9%26.4%
Net margin-11.8%2.8%3.1%2.3%5.0%5.4%16.2%15.1%
Current ratio0.6×0.49×0.3×1.1×0.55×0.86×1.37×1.74×
Debt / equity9.16×5.46×6.14×5.52×5.16×4.07×4.25×4.59×
Interest coverage2.78×2.65×2.74×3.08×4.15×5.42×4.12×3.61×
Dividend yield7.0%6.0%6.2%5.8%4.0%2.4%2.4%1.8%
Payout ratio-10.9%40.8%38.6%63.9%26.5%24.4%7.5%7.5%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-69.3%9.8%11.9%7.6%16.2%17.4%52.8%48.8%
Return on invested capital8.8%6.3%7.1%7.0%7.3%7.7%7.8%7.7%
Return on assets-4.5%0.9%1.0%0.7%1.6%1.9%5.7%5.2%
Free cash flow yield86.9%89.7%86.2%13.1%27.5%30.0%36.4%29.8%
Earnings yield-64.0%14.8%16.0%9.1%14.9%9.8%32.2%24.3%
Enterprise valueCA$4.9BCA$5.2BCA$5.5BCA$5.5BCA$5.5BCA$4.4BCA$4.1BCA$4.4B
Net debt / EBITDA3.16×3.27×3.57×3.62×3.29×2.42×2.39×2.56×
Cash conversion cycle (days)-49-49-4620-49-62-48-60