Savaria Corporation (SIS.TO) Analyst Estimates Quarterly - Discounting Cash Flows
SIS.TO
Savaria Corporation
SIS.TO (TSX)
Period Ending: 2028
12-30
2028
09-30
2028
06-30
2028
03-30
2027
12-30
2027
09-30
2027
06-30
2027
03-30
2026
12-30
2026
09-30
2026
06-30
2026
03-30
2025
12-30
2025
09-30
2025
06-30
2025
03-30
2024
12-30
2024
09-30
2024
06-30
2024
03-30
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2007
03-29
2006
12-29
2006
09-29
2006
03-29
2005
12-29
2005
09-29
2005
06-29
Number of Analysts
1234
7 7 6 6 7 6 4 5 7 6 4 4 2 2 2 2 3 3 3 3 4 4 4 4 2 2 2 2 6 5 5 5 6 6 4 4 5 5 5 4 6 4 3 3 4 2 2 2 2 2 2 2 2 2
Estimated Revenue
Low
1234
231.7 224.2 215.1 216.6 216.8 219.2 210.3 209.2 209.5 206.1 205.6 198.3 207.8 193.3 191.3 179.5 181.9 177 167.7 107 89.57 89.04 81.91 85.68 95.59 98.56 98.76 82.59 84.88 66.25 61.3 54.61 55.51 54.2 36.47 31.33 29.59 29.88 27.64 22.89 22.8 23.74 22.97 19.01 20.17 21.24 19.89 14.12 14.61 15.37 15.9 15.07 9.4 6.77
Average
1234
237.3 228.6 228.6 221.8 223.3 222.7 213.1 214 215.3 211 209 201.6 211.2 196.5 194.4 182.5 184.9 179.8 170.5 108.8 91.03 90.49 83.25 87.08 97.14 100.2 100.4 83.93 93.14 74.8 66.97 59.06 58.57 59.24 39.35 33.36 32.64 31.52 29.58 24.31 25.87 24.86 24.45 20.1 21.55 22.23 20.81 14.78 15.29 16.08 16.63 15.77 9.84 7.08
High
1234
243.7 234.7 235.2 225.1 228 226.1 216.1 221.6 217.9 215.6 212.7 205.1 215 200 197.9 185.7 188.2 183.1 173.5 110.7 92.65 92.1 84.73 88.63 98.88 101.9 102.2 85.43 94.96 81.91 69.58 61.71 59.57 61.4 40.39 34.37 35.13 32.13 30.91 24.79 27.13 24.99 24.99 20.4 22.54 22.34 20.91 14.85 15.37 16.16 16.72 15.85 9.88 7.12
Estimated EBITDA
Low
1234
33.97 32.87 31.53 31.75 31.78 32.13 30.83 30.67 30.72 30.21 30.15 29.08 30.47 28.34 28.05 26.32 26.67 25.94 24.59 11.66 12.22 12.11 10.59 9.51 11.34 9.65 8.77 9.29 6.51 11.35 7.42 7.99 7.68 7.1 5.69 5.89 5.46 4.4 3.97 4.07 3.89 3.23 3.82 2.69 3.11 3.11 2.92 2.07 2.14 2.25 2.33 2.21 1.38 0.993
Average
1234
34.79 33.51 33.51 32.52 32.74 32.64 31.24 31.37 31.56 30.93 30.64 29.55 30.97 28.8 28.5 26.75 27.13 26.39 25.02 12.69 12.85 12.43 11.03 9.52 11.68 9.67 8.96 9.53 6.99 11.73 7.45 8.19 7.83 7.2 5.75 6.15 5.71 4.51 4 4.18 4.22 3.28 3.84 2.77 3.18 3.19 2.99 2.12 2.2 2.31 2.39 2.27 1.41 1.04
High
1234
35.73 34.41 34.48 33 33.42 33.15 31.68 32.49 31.95 31.61 31.19 30.08 31.52 29.32 29.01 27.23 27.59 26.84 25.44 13.99 12.96 12.69 11.48 10.29 11.73 10.05 9.11 9.71 7.19 12.36 7.49 8.41 8.11 7.27 5.77 6.38 6.02 4.57 4.1 4.47 4.4 3.34 3.87 2.8 3.31 3.27 3.07 2.18 2.25 2.37 2.45 2.32 1.45 1.04
Estimated EBIT
Low
1234
19.86 19.21 18.43 18.56 18.57 18.78 18.02 17.92 17.95 17.66 17.62 16.99 17.81 16.56 16.39 15.38 15.59 15.16 14.37 10.14 10.63 10.53 4.88 9.15 10.62 9.06 7.88 6.79 5.9 9.38 6.17 6.48 6.72 6.64 5.4 4.89 4.82 4.01 4.5 3.36 2.74 3.09 2.16 2.08 2.29 1.82 1.7 1.21 1.25 1.32 1.36 1.8 0.805 0.58
Average
1234
20.33 19.59 19.58 19 19.13 19.08 18.26 18.33 18.44 18.08 17.91 17.27 18.1 16.83 16.66 15.63 15.85 15.42 14.62 11.03 11.17 10.81 5.08 9.17 10.94 9.08 8.05 6.96 6.34 9.7 6.2 6.65 6.85 6.73 5.45 5.11 5.04 4.11 4.54 3.46 2.97 3.14 2.18 2.15 2.34 1.87 1.75 1.24 1.28 1.35 1.4 1.8 0.826 0.607
High
1234
20.88 20.11 20.15 19.29 19.53 19.37 18.51 18.99 18.67 18.47 18.23 17.58 18.42 17.13 16.96 15.91 16.12 15.68 14.87 12.17 11.27 11.03 5.28 9.91 10.99 9.44 8.18 7.09 6.52 10.22 6.24 6.83 7.1 6.8 5.47 5.3 5.32 4.17 4.65 3.7 3.09 3.19 2.19 2.17 2.43 1.91 1.79 1.27 1.32 1.38 1.43 1.8 0.847 0.61
Estimated Net Income
Low
1234
21.51 17.84 6.59 9.32 13.09 11.86 13.33 9.27 12.72 11.95 13.78 11.31 13.42 13.57 11.73 10.17 12.58 10.42 11.66 6.55 6.87 6.81 4.64 7.76 7.3 5.53 4.61 4.41 3.19 6.89 4.23 8.21 4.67 4.1 3.89 3.66 3.39 2.87 2.87 2.62 2.26 2.15 1.91 1.55 1.83 4.24 4.24 2.12 2.12 2.12 2.12 2.12 3.53 6.36
Average
1234
23.36 21.26 16.74 11.91 14.43 15.15 14.07 9.38 13.47 12.75 14.07 11.55 13.71 13.85 11.98 10.39 12.86 10.66 11.92 7.13 7.22 6.99 4.83 7.77 7.51 5.54 4.71 4.53 3.43 7.13 4.25 8.41 4.76 4.16 3.92 3.82 3.54 2.94 2.9 2.7 2.45 2.19 1.92 1.59 1.87 4.33 4.33 2.17 2.17 2.17 2.17 2.17 3.61 6.49
High
1234
26.7 23.04 23.05 13.98 16.07 17.13 15.55 9.49 14.97 13.04 14.4 11.81 14.03 14.18 12.26 10.63 13.14 10.89 12.18 7.87 7.29 7.13 5.02 8.39 7.55 5.75 4.79 4.61 3.53 7.51 4.27 8.64 4.93 4.2 3.94 3.96 3.74 2.98 2.97 2.88 2.55 2.22 1.94 1.61 1.95 4.43 4.43 2.21 2.21 2.21 2.21 2.21 3.69 6.64
Estimated SGA Expenses
Low
1234
57.22 55.35 53.11 53.47 53.52 54.11 51.92 51.65 51.73 50.88 50.77 48.97 51.31 47.73 47.23 44.33 44.91 43.69 41.42 21.07 22.09 21.88 18.68 21.83 17.07 19.53 20.6 19.62 16.48 13.17 12.61 11.66 11.23 9.72 6.08 5.15 5.3 4.6 4.83 3.94 3.71 3.73 4.4 3.4 3.48 5.24 4.91 3.49 3.61 3.79 3.93 3.72 2.32 1.67
Average
1234
58.59 56.44 56.43 54.76 55.14 54.98 52.61 52.83 53.15 52.09 51.6 49.76 52.15 48.51 48 45.05 45.69 44.44 42.13 22.93 23.22 22.47 19.45 21.86 17.58 19.57 21.04 20.13 17.7 13.62 12.66 11.95 11.45 9.85 6.13 5.38 5.54 4.71 4.87 4.05 4.02 3.79 4.43 3.51 3.56 5.38 5.04 3.58 3.7 3.89 4.03 3.82 2.38 1.75
High
1234
60.18 57.95 58.07 55.57 56.29 55.83 53.35 54.72 53.81 53.23 52.52 50.65 53.08 49.37 48.86 45.86 46.46 45.2 42.84 25.28 23.43 22.93 20.23 23.63 17.65 20.33 21.39 20.51 18.21 14.35 12.73 12.28 11.86 9.94 6.16 5.57 5.85 4.78 4.99 4.33 4.19 3.86 4.46 3.54 3.7 5.52 5.16 3.67 3.79 3.99 4.13 3.91 2.44 1.76
Estimated EPS
Low
1234
0.298 0.247 0.091 0.129 0.181 0.164 0.185 0.129 0.176 0.166 0.191 0.157 0.186 0.188 0.163 0.141 0.174 0.144 0.162 0.098 0.149 0.144 0.103 0.11 0.143 0.122 0.139 0.088 0.09 0.15 0.11 0.08 0.11 0.12 0.11 0.098 0.09 0.07 0.08 0.059 0.06 0.069 0.069 0.049 0.05 0.059 0.059 0.029 0.029 0.029 0.029 0.029 0.049 0.088
Average
1234
0.324 0.295 0.232 0.165 0.2 0.21 0.195 0.13 0.187 0.177 0.195 0.16 0.19 0.192 0.166 0.144 0.178 0.147 0.165 0.1 0.152 0.147 0.105 0.112 0.146 0.125 0.142 0.09 0.13 0.17 0.13 0.1 0.12 0.13 0.12 0.1 0.1 0.09 0.09 0.06 0.07 0.07 0.07 0.05 0.06 0.06 0.06 0.03 0.03 0.03 0.03 0.03 0.05 0.09
High
1234
0.37 0.319 0.319 0.194 0.223 0.237 0.216 0.131 0.207 0.181 0.2 0.164 0.194 0.196 0.17 0.147 0.182 0.151 0.169 0.102 0.156 0.15 0.107 0.114 0.149 0.128 0.145 0.092 0.17 0.2 0.18 0.13 0.14 0.15 0.13 0.11 0.12 0.11 0.092 0.061 0.08 0.072 0.072 0.051 0.07 0.061 0.061 0.031 0.031 0.031 0.031 0.031 0.051 0.092
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program