
FirstService Corp
TSX:FSV

Intrinsic Value
The intrinsic value of one
FSV
stock under the Base Case scenario is
271.18
CAD.
Compared to the current market price of 241.22 CAD,
FirstService Corp
is
Undervalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
FirstService Corp
Loading...
Fundamental Analysis

A potentially prolonged slowdown in the U.S. residential and commercial real estate markets could reduce demand for FirstService’s property management and related services, pressuring both revenue and margins as fewer new contracts come online and client turnover rises.
FirstService’s extensive property management footprint, especially through FirstService Residential, provides a reliable stream of recurring fees, offering visibility into cash flow and cushioning against economic swings.

Revenue & Expenses Breakdown
FirstService Corp
Balance Sheet Decomposition
FirstService Corp
Current Assets | 1.6B |
Cash & Short-Term Investments | 217.2m |
Receivables | 946.4m |
Other Current Assets | 398.2m |
Non-Current Assets | 2.7B |
PP&E | 518.6m |
Intangibles | 2.1B |
Other Non-Current Assets | 29.3m |
Free Cash Flow Analysis
FirstService Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
FirstService Corp
Revenue
|
5.3B
USD
|
Cost of Revenue
|
-3.6B
USD
|
Gross Profit
|
1.8B
USD
|
Operating Expenses
|
-1.4B
USD
|
Operating Income
|
334.9m
USD
|
Other Expenses
|
-204.1m
USD
|
Net Income
|
130.9m
USD
|
FSV Profitability Score
Profitability Due Diligence
FirstService Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
FirstService Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
FSV Solvency Score
Solvency Due Diligence
FirstService Corp's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
FirstService Corp's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FSV Price Targets Summary
FirstService Corp
According to Wall Street analysts, the average 1-year price target for
FSV
is 214.6 CAD
with a low forecast of 198.3 CAD and a high forecast of 236.25 CAD.
Dividends
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?
The intrinsic value of one
FSV
stock under the Base Case scenario is
271.18
CAD.
Compared to the current market price of 241.22 CAD,
FirstService Corp
is
Undervalued by 11%.