Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.9x - 1.0x | 1.0x |
| Historical Pb Multiple | 0.7x - 1.3x | 0.9x |
| Fair Value | C$3.95 - C$4.37 | C$4.16 |
| Upside | 4.0% - 14.9% | 9.5% |
| Benchmarks | - | Full Ticker |
| Goodfellow Inc. | - | TSX:GDL |
| Doman Building Materials Group Ltd. | - | TSX:DBM |
| Zedcor Inc. | - | TSXV:ZDC |
| Bri-Chem Corp. | - | TSX:BRY |
| Enterprise Group, Inc. | - | TSX:E |
| Taiga Building Products Ltd. | - | TSX:TBL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| GDL | DBM | ZDC | BRY | E | TBL | |||
| TSX:GDL | TSX:DBM | TSXV:ZDC | TSX:BRY | TSX:E | TSX:TBL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 34.4% | 25.8% | NM- | NM- | NM- | 12.9% | ||
| 3Y CAGR | -29.3% | -20.2% | NM- | NM- | NM- | -19.9% | ||
| Latest Twelve Months | -9.0% | -28.5% | -94.1% | -480.2% | -26.4% | -22.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.8% | 3.1% | -19.6% | -1.0% | -4.1% | 3.8% | ||
| Prior Fiscal Year | 2.9% | 3.0% | 26.8% | 8.3% | 18.4% | 3.6% | ||
| Latest Fiscal Year | 2.6% | 2.0% | 10.7% | 0.9% | 13.1% | 2.9% | ||
| Latest Twelve Months | 2.6% | 2.0% | 1.4% | -2.0% | 13.1% | 2.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 14.2% | 15.7% | -18.0% | 0.7% | 1.2% | 28.1% | ||
| Prior Fiscal Year | 7.7% | 13.2% | 139.4% | 50.7% | 16.3% | 16.2% | ||
| Latest Twelve Months | 6.7% | 8.8% | 1.8% | -8.2% | 7.4% | 11.2% | ||
| Next Fiscal Year | 7.9% | 10.1% | 14.2% | 4.5% | 17.5% | 11.3% | ||
| Two Fiscal Years Forward | 7.6% | 11.6% | 18.4% | 4.3% | 8.8% | 10.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 0.2x | 11.0x | 0.1x | 3.1x | 0.3x | ||
| Price / LTM EPS | 7.7x | 11.6x | 804.4x | -4.7x | 23.5x | 8.6x | ||
| Price / Book | 0.5x | 1.0x | 10.4x | 0.4x | 1.3x | 0.9x | ||
| Price / Fwd Book | 0.5x | 0.9x | 22.3x | 0.4x | 1.1x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 1.0x | 10.4x | |||||
| Historical P/B Ratio | 0.7x | 0.9x | 1.3x | |||||
| Selected P/B Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) Book Value | 454 | 454 | 454 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GDL | DBM | ZDC | BRY | E | TBL | |
| Value of Common Equity | 100 | 614 | 312 | 8 | 107 | 410 | |
| (/) Shares Outstanding | 8.4 | 87.4 | 103.6 | 26.4 | 77.5 | 107.9 | |
| Implied Stock Price | 11.87 | 7.03 | 3.01 | 0.32 | 1.38 | 3.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11.87 | 7.03 | 3.01 | 0.32 | 1.38 | 3.80 | |
| Trading Currency | CAD | CAD | CAD | CAD | CAD | CAD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |