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
+368.1%
CA$84.97
vs CA$18.15 price
Levered DCF
CA$74.87
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
4.51
Safe zone
Rating
A+
Overall 5 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E15.53×20.05×24.85×17.82×32.43×36.93×29.52×34.37×
P/B1.88×2.74×3.24×3.31×6.61×7.33×5.22×5.64×
P/S2.3×3.25×3.96×3.93×6.43×7.23×5.43×5.76×
EV / EBITDA6.86×9.08×11.49×10.26×17.34×19.03×16.49×16.88×
Gross margin56.1%65.1%67.0%69.6%72.3%71.2%69.2%69.8%
Operating margin18.0%26.6%26.9%22.3%23.8%24.8%21.4%30.1%
Net margin14.8%16.2%15.9%22.1%19.9%19.6%18.4%16.8%
Current ratio1.71×1.81×1.77×2.04×1.74×1.73×1.53×2.24×
Debt / equity0.02×0.02×0.02×0.04×0.06×0.08×0×0×
Interest coverage149.14×221.23×142.32×115.8×99.28×88.46×1,087.07×484.72×
Dividend yield5.4%3.3%2.5%2.3%3.9%0.7%1.0%0.9%
Payout ratio83.9%65.3%62.0%40.5%124.7%27.3%30.9%31.9%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity12.1%13.7%13.0%18.6%20.4%19.9%17.6%16.5%
Return on invested capital11.3%17.1%17.1%17.1%18.9%17.8%16.2%20.3%
Return on assets8.6%9.8%9.2%13.4%13.8%12.9%12.0%11.7%
Free cash flow yield9.0%8.0%6.3%6.1%3.8%4.5%3.8%4.9%
Earnings yield6.4%5.0%4.0%5.6%3.1%2.7%3.4%2.9%
Enterprise valueCA$889.8MCA$1.4BCA$1.6BCA$1.5BCA$2.8BCA$3.4BCA$2BCA$1.8B
Net debt / EBITDA-1.99×-1.75×-1.66×-1.43×-1.04×-1.12×-1.21×-1.75×
Cash conversion cycle (days)-62-79-90-90-130-136-113-90