FSV Intrinsic Valuation and Fundamental Analysis - FirstService Corp - Alpha Spread
F

FirstService Corp
NASDAQ:FSV

Watchlist Manager
FirstService Corp
NASDAQ:FSV
Watchlist
Price: 181.01 USD 0.35% Market Closed
Market Cap: 8.2B USD
Have any thoughts about
FirstService Corp?
Write Note

Intrinsic Value

The intrinsic value of one FSV stock under the Base Case scenario is 188.59 USD. Compared to the current market price of 181.01 USD, FirstService Corp is Undervalued by 4%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FSV Intrinsic Value
188.59 USD
Undervaluation 4%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation Backtest
FirstService Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for FSV cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about FSV?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about FirstService Corp

Provide an overview of the primary business activities
of FirstService Corp.

What unique competitive advantages
does FirstService Corp hold over its rivals?

What risks and challenges
does FirstService Corp face in the near future?

Summarize the latest earnings call
of FirstService Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for FirstService Corp.

Provide P/S
for FirstService Corp.

Provide P/E
for FirstService Corp.

Provide P/OCF
for FirstService Corp.

Provide P/FCFE
for FirstService Corp.

Provide P/B
for FirstService Corp.

Provide EV/S
for FirstService Corp.

Provide EV/GP
for FirstService Corp.

Provide EV/EBITDA
for FirstService Corp.

Provide EV/EBIT
for FirstService Corp.

Provide EV/OCF
for FirstService Corp.

Provide EV/FCFF
for FirstService Corp.

Provide EV/IC
for FirstService Corp.

Show me price targets
for FirstService Corp made by professional analysts.

What are the Revenue projections
for FirstService Corp?

How accurate were the past Revenue estimates
for FirstService Corp?

What are the Net Income projections
for FirstService Corp?

How accurate were the past Net Income estimates
for FirstService Corp?

What are the EPS projections
for FirstService Corp?

How accurate were the past EPS estimates
for FirstService Corp?

What are the EBIT projections
for FirstService Corp?

How accurate were the past EBIT estimates
for FirstService Corp?

Compare the revenue forecasts
for FirstService Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of FirstService Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of FirstService Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of FirstService Corp compared to its peers.

Compare the P/E ratios
of FirstService Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing FirstService Corp with its peers.

Analyze the financial leverage
of FirstService Corp compared to its main competitors.

Show all profitability ratios
for FirstService Corp.

Provide ROE
for FirstService Corp.

Provide ROA
for FirstService Corp.

Provide ROIC
for FirstService Corp.

Provide ROCE
for FirstService Corp.

Provide Gross Margin
for FirstService Corp.

Provide Operating Margin
for FirstService Corp.

Provide Net Margin
for FirstService Corp.

Provide FCF Margin
for FirstService Corp.

Show all solvency ratios
for FirstService Corp.

Provide D/E Ratio
for FirstService Corp.

Provide D/A Ratio
for FirstService Corp.

Provide Interest Coverage Ratio
for FirstService Corp.

Provide Altman Z-Score Ratio
for FirstService Corp.

Provide Quick Ratio
for FirstService Corp.

Provide Current Ratio
for FirstService Corp.

Provide Cash Ratio
for FirstService Corp.

What is the historical Revenue growth
over the last 5 years for FirstService Corp?

What is the historical Net Income growth
over the last 5 years for FirstService Corp?

What is the current Free Cash Flow
of FirstService Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for FirstService Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
FirstService Corp

Current Assets 1.5B
Cash & Short-Term Investments 210.9m
Receivables 918.8m
Other Current Assets 351.8m
Non-Current Assets 2.6B
PP&E 465m
Intangibles 2.1B
Other Non-Current Assets 34.5m
Current Liabilities 849.7m
Accounts Payable 155.9m
Accrued Liabilities 396.9m
Other Current Liabilities 296.9m
Non-Current Liabilities 2.1B
Long-Term Debt 1.3B
Other Non-Current Liabilities 825.8m
Efficiency

Earnings Waterfall
FirstService Corp

Revenue
4.7B USD
Cost of Revenue
-3.1B USD
Gross Profit
1.5B USD
Operating Expenses
-1.2B USD
Operating Income
265.3m USD
Other Expenses
-185m USD
Net Income
80.3m USD

Free Cash Flow Analysis
FirstService Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

FirstService Corporation reported robust growth in the second quarter with revenues up 16% year-over-year to $1.3 billion. This gain was largely driven by acquisitions, notably Roofing Corp of America, and several tuck-unders. EBITDA increased 12% to $132 million, although adjusted EPS declined due to higher interest expenses from recent acquisitions. FirstService Residential saw an 8% revenue increase, bolstered by the CitiScape acquisition. FirstService Brands experienced a 23% revenue rise, but organic revenues fell due to mild weather affecting restoration services. For 2024, the company forecasts mid-teens percentage growth in both revenue and EBITDA.

What is Earnings Call?
Fundamental Scores

FSV Profitability Score
Profitability Due Diligence

FirstService Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
Positive Revenue Growth Forecast
51/100
Profitability
Score

FirstService Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

FSV Solvency Score
Solvency Due Diligence

FirstService Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Average Altman Z-Score
Long-Term Solvency
Average D/E
49/100
Solvency
Score

FirstService Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FSV Price Targets Summary
FirstService Corp

Wall Street analysts forecast FSV stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FSV is 143.18 USD with a low forecast of 129.32 USD and a high forecast of 159.31 USD.

Lowest
Price Target
129.32 USD
29% Downside
Average
Price Target
143.18 USD
21% Downside
Highest
Price Target
159.31 USD
12% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for FSV?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for FSV is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about FSV dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

FSV Price
FirstService Corp

1M 1M
+4%
6M 6M
+8%
1Y 1Y
+20%
3Y 3Y
-2%
5Y 5Y
+78%
10Y 10Y
+586%
Annual Price Range
181.01
52w Low
136.95
52w High
182.07
Price Metrics
Average Annual Return 10.87%
Standard Deviation of Annual Returns 40.46%
Max Drawdown -47%
Shares Statistics
Market Capitalization 8.1B USD
Shares Outstanding 45 100 000
Percentage of Shares Shorted 0.69%

Competitive Landscape

Profile

FirstService Corp

Country

Canada

Industry

Real Estate

Market Cap

8.1B USD

Dividend Yield

0.52%

Description

FirstService Corp. engages in the provision of property services. The company is headquartered in Toronto, Ontario and currently employs 25,000 full-time employees. The company went IPO on 2015-05-27. The firm operates through two segments: FirstService Residential and FirstService Brands. The FirstService Residential segment is engaged in managing private residential communities, offering a range of services across multiple geographies to a variety of clients, including condominiums (high and low rise), co-operatives, homeowner associations, master-planned communities, active adult and lifestyle communities, and a variety of other residential developments governed by common interest or multi-unit residential community associations. The FirstService Brands segment is engaged in operating and providing essential property services to residential and commercial customers. The principal brands in this division include Paul Davis Restoration, Interstate Restoration, FirstOnSite Restoration, Century Fire Protection, CertaPro Painters, California Closets, Pillar to Post Home Inspectors, and Floor Coverings International.

Contact

ONTARIO
TORONTO
1255 Bay Street, Suite 600
+14169609500.0
www.firstservice.com

IPO

2015-05-27

Employees

25 000

Officers

See Also

Discover More
What is the Intrinsic Value of one FSV stock?

The intrinsic value of one FSV stock under the Base Case scenario is 188.59 USD.

Is FSV stock undervalued or overvalued?

Compared to the current market price of 181.01 USD, FirstService Corp is Undervalued by 4%.

Back to Top