North American Urbanization And Green Materials Will Create Opportunities

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

18 Feb 25

Updated

01 May 25

Views

85

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-6.8%

7D

5.2%

Loading

1Y

-6.8%

7D

5.2%

You can edit this narrative until May 12 5:58 AM. Then, changes will post as Updates.

Author's Valuation

CA$43.2321.3% undervalued

AnalystConsensusTarget Fair Value

Shared on 01 May 25

Fair value Increased 17%

Shared on 23 Apr 25

Fair value Decreased 16%

AnalystConsensusTarget has decreased revenue growth from 3.8% to 3.3% and increased shares outstanding growth rate from 0.1% to 0.1%.

Shared on 17 Apr 25

Fair value Increased 1.49%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 2.79%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 2.84%

AnalystConsensusTarget has decreased revenue growth from 4.3% to 3.9%.

Shared on 26 Mar 25

Fair value Increased 0.50%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

Fair value Decreased 13%

AnalystConsensusTarget has decreased revenue growth from 5.9% to 4.3%.

Shared on 13 Mar 25

Fair value Increased 33%

AnalystConsensusTarget has increased revenue growth from 2.0% to 5.9%, increased future PE multiple from 9.2x to 13.6x and increased shares outstanding growth rate from -0.0% to 0.1%.

AnalystConsensusTarget Fair Value

CA$43.23

21.3% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

2.71%

Trade Distributors revenue growth rate

0.24%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

9.22%

Calculation

US$89.45m

Earnings '28

x

10.14x

PE Ratio '28

=

US$907.34m

Market Cap '28

US$907.34m

Market Cap '28

/

22.67m

No. shares '28

=

US$40.03

Share Price '28

US$40.03 Share Price '28

Discounted to 2025 @ 9.51% p.a.

=

US$30.48

Fair Value '25

US$30.48 Fair Value '25

Converted to CAD @ 1.3763 USD/CAD Exchange Rate

=

CA$41.95

Fair Value '25