FirstService Corp
TSX:FSV

Watchlist Manager
FirstService Corp Logo
FirstService Corp
TSX:FSV
Watchlist
Price: 268.86 CAD 0.3% Market Closed
Market Cap: 12.1B CAD
Have any thoughts about
FirstService Corp?
Write Note

Intrinsic Value

The intrinsic value of one FSV stock under the Base Case scenario is 269.22 CAD. Compared to the current market price of 268.86 CAD, FirstService Corp is Fairly Valued.

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

FSV Intrinsic Value
269.22 CAD
Fairly Valued
Intrinsic Value
Price
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

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 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:

Investment Journal
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.

Business Breakdown

FirstService Corporation is a leading North American service provider with a dual focus on property management and essential services. Founded in 1998, the company has carved out a significant niche by delivering high-quality management solutions primarily for residential communities, commercial buildings, and retail spaces. With a robust business model reliant on recurring revenue, FirstService has established a strong reputation for its customer-centric approach, leveraging technology to enhance efficiency and service delivery. As the demand for professional property management continues to rise, particularly in dynamic urban markets, FirstService is uniquely positioned to capitalize on th...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
FirstService Corp

Current Assets 1.5B
Cash & Short-Term Investments 217.7m
Receivables 913.5m
Other Current Assets 391.6m
Non-Current Assets 2.6B
PP&E 246.3m
Intangibles 2.1B
Other Non-Current Assets 278.3m
Current Liabilities 840.9m
Accounts Payable 522m
Accrued Liabilities 52.3m
Other Current Liabilities 266.6m
Non-Current Liabilities 2.1B
Long-Term Debt 1.3B
Other Non-Current Liabilities 875.4m
Efficiency

Earnings Waterfall
FirstService Corp

Revenue
4.9B USD
Cost of Revenue
-3.3B USD
Gross Profit
1.6B USD
Operating Expenses
-1.3B USD
Operating Income
303.3m USD
Other Expenses
-195.2m USD
Net Income
108.2m USD

Free Cash Flow Analysis
FirstService Corp

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

In Q3, FirstService Corporation reported impressive consolidated revenues of $1.4 billion, a 25% year-over-year increase, and adjusted EBITDA rising by 43% to $160 million. Their EBITDA margin reached 11.5%, reflecting strong demand in their Brands division, particularly in restoration services, which saw organic growth of 10%. However, FirstService Residential faced challenges, with organic growth slowing to 3% due to budgetary pressures in Florida. Looking ahead, they forecast Q4 revenues to exceed 20%, driven by approximately $40 million from storm-related activities, signaling robust growth into 2025 with expected revenue growth near 20%.

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 Revenue Growth Forecast
Positive 3-Year Average ROE
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 53/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Average D/E
53/100
Solvency
Score

FirstService Corp's solvency score is 53/100. 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 209.48 CAD with a low forecast of 195.94 CAD and a high forecast of 227.85 CAD.

Lowest
Price Target
195.94 CAD
27% Downside
Average
Price Target
209.48 CAD
22% Downside
Highest
Price Target
227.85 CAD
15% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for FSV?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

FirstService Corp Logo
FirstService Corp

Country

Canada

Industry

Real Estate

Market Cap

12.1B CAD

Dividend Yield

0.54%

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

Founder & Independent Chairman of the Board
Mr. Jay Stewart Hennick CM
President, CEO & Non-Independent Director
Mr. D. Scott Patterson
Chief Financial Officer
Mr. Jeremy Alan Rakusin
Senior Vice President of Technology, Sustainability & Information Services
Mr. Steve Carpenter
Senior Vice President of Strategy & Corporate Development
Mr. Alex Nguyen
Senior VP, Corporate Controller & Corporate Secretary
Mr. Douglas G. Cooke
Show More
Director of Marketing & Communications of FirstService Residential Ontario
Ms. Sarah Alberts
Senior Vice President of Tax
Patrick Tran
CEO & President of FirstService Brands
Mr. Charlie E. Chase
Chief Executive Officer of FirstService Residential
Mr. David Diestel
Show Less

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 269.22 CAD.

Is FSV stock undervalued or overvalued?

Compared to the current market price of 268.86 CAD, FirstService Corp is Fairly Valued.

Back to Top