FirstService Corp
TSX:FSV
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
206.47
288.17
|
| Price Target |
|
We'll email you a reminder when the closing price reaches CAD.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Intrinsic Value
The intrinsic value of one
FSV
stock under the Base Case scenario is
288.2
CAD.
Compared to the current market price of 212.57 CAD,
FirstService Corp
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for FirstService Corp.
| US |
|
CBRE Group Inc
NYSE:CBRE
|
|
| CN |
K
|
Ke Holdings Inc
HKEX:2423
|
|
| US |
|
Zillow Group Inc
NASDAQ:ZG
|
|
| US |
|
Jones Lang LaSalle Inc
NYSE:JLL
|
|
| CA |
|
Colliers International Group Inc
TSX:CIGI
|
|
| US |
|
Opendoor Technologies Inc
NASDAQ:OPEN
|
|
| US |
C
|
Compass Inc
NYSE:COMP
|
|
| UK |
|
Cushman & Wakefield PLC
NYSE:CWK
|
|
| US |
|
Newmark Group Inc
NASDAQ:NMRK
|
|
| HK |
C
|
China Overseas Property Holdings Ltd
HKEX:2669
|
Fundamental Analysis
Select up to 3 indicators:
Select up to 3 indicators:
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.
Rising labor costs and persistent staffing challenges, particularly in property maintenance and restoration segments, could squeeze profitability and prevent the company from maintaining its historical margin profile.
An aggressive acquisition strategy to expand service lines sports integration risks and may lead to overvaluation of targets, leaving the firm vulnerable to unexpected capital expenditures or goodwill write-downs if deals underperform.
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.
Its diversified services portfolio – including restoration, painting, and brand-related offerings – presents clear cross-selling opportunities, enhancing client lifetime value and contributing to organic growth.
A robust balance sheet and prudent capital structure enable it to fund strategic tuck-in acquisitions or technology investments that further cement its leadership and expand its presence in high-margin niches such as HOA management.
Revenue & Expenses Breakdown
FirstService Corp
Balance Sheet Decomposition
FirstService Corp
| Current Assets | 1.6B |
| Cash & Short-Term Investments | 219.9m |
| Receivables | 975.7m |
| Other Current Assets | 405.7m |
| Non-Current Assets | 2.8B |
| PP&E | 561.8m |
| Intangibles | 2.2B |
| Other Non-Current Assets | 31.1m |
| Current Liabilities | 907.9m |
| Accounts Payable | 726m |
| Accrued Liabilities | 440.1m |
| Other Current Liabilities | -258.2m |
| Non-Current Liabilities | 2.1B |
| Long-Term Debt | 1.2B |
| Other Non-Current Liabilities | 946.5m |
Free Cash Flow Analysis
FirstService Corp
| USD | |
| Free Cash Flow | USD |
Earnings Waterfall
FirstService Corp
|
Revenue
|
5.5B
USD
|
|
Cost of Revenue
|
-3.6B
USD
|
|
Gross Profit
|
1.8B
USD
|
|
Operating Expenses
|
-1.5B
USD
|
|
Operating Income
|
352.3m
USD
|
|
Other Expenses
|
-213.8m
USD
|
|
Net Income
|
138.5m
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 48/100. The higher the solvency score, the more solvent the company is.
Score
FirstService Corp's solvency score is 48/100. 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 212.73 CAD
with a low forecast of 191.25 CAD and a high forecast of 226.8 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
288.2
CAD.
Compared to the current market price of 212.57 CAD,
FirstService Corp
is
Undervalued by 26%.