image
Real Estate - Real Estate - Services - NASDAQ - CA
$ 161.6
0.435 %
$ 7.34 B
Market Cap
54.23
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one FSV stock under the worst case scenario is HIDDEN Compared to the current market price of 162 USD, FirstService Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one FSV stock under the base case scenario is HIDDEN Compared to the current market price of 162 USD, FirstService Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one FSV stock under the best case scenario is HIDDEN Compared to the current market price of 162 USD, FirstService Corporation is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart FSV

image
$200.0$200.0$195.0$195.0$190.0$190.0$185.0$185.0$180.0$180.0$175.0$175.0$170.0$170.0$165.0$165.0$160.0$160.0$155.0$155.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
5.22 B REVENUE
20.36%
338 M OPERATING INCOME
37.82%
188 M NET INCOME
83.67%
286 M OPERATING CASH FLOW
0.06%
-324 M INVESTING CASH FLOW
49.92%
74.4 M FINANCING CASH FLOW
-82.02%
1.37 B REVENUE
-2.98%
89.6 M OPERATING INCOME
-21.23%
50.2 M NET INCOME
-35.47%
86.7 M OPERATING CASH FLOW
12.61%
-86.9 M INVESTING CASH FLOW
-223.41%
7.56 M FINANCING CASH FLOW
116.63%
Balance Sheet FirstService Corporation
image
Current Assets 1.56 B
Cash & Short-Term Investments 228 M
Receivables 957 M
Other Current Assets 375 M
Non-Current Assets 2.64 B
Long-Term Investments 0
PP&E 495 M
Other Non-Current Assets 2.14 B
5.43 %22.81 %8.93 %11.79 %51.04 %Total Assets$4.2b
Current Liabilities 851 M
Accounts Payable 174 M
Short-Term Debt 94.7 M
Other Current Liabilities 582 M
Non-Current Liabilities 1.71 B
Long-Term Debt 1.47 B
Other Non-Current Liabilities 235 M
6.81 %3.70 %22.75 %57.53 %9.20 %Total Liabilities$2.6b
EFFICIENCY
Earnings Waterfall FirstService Corporation
image
Revenue 5.22 B
Cost Of Revenue 3.5 B
Gross Profit 1.72 B
Operating Expenses 1.38 B
Operating Income 338 M
Other Expenses 150 M
Net Income 188 M
6b6b5b5b4b4b3b3b2b2b1b1b005b(3b)2b(1b)338m(150m)188mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
32.93% GROSS MARGIN
32.93%
6.47% OPERATING MARGIN
6.47%
2.58% NET MARGIN
2.58%
11.31% ROE
11.31%
3.20% ROA
3.20%
7.15% ROIC
7.15%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis FirstService Corporation
image
300m300m250m250m200m200m150m150m100m100m50m50m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 188 M
Depreciation & Amortization 165 M
Capital Expenditures -113 M
Stock-Based Compensation 25.3 M
Change in Working Capital -39.8 M
Others -31.2 M
Free Cash Flow 173 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets FirstService Corporation
image
Wall Street analysts predict an average 1-year price target for FSV of $193 , with forecasts ranging from a low of $187 to a high of $200 .
FSV Lowest Price Target Wall Street Target
187 USD 15.72%
FSV Average Price Target Wall Street Target
193 USD 19.43%
FSV Highest Price Target Wall Street Target
200 USD 23.76%
Price
Max Price Target
Min Price Target
Average Price Target
200200190190180180170170160160150150140140May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.14% DIVIDEND YIELD
0.275 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.20001.20001.00001.00000.80000.80000.60000.60000.40000.40000.20000.20000.00000.00000.110.12250.1350.150.1650.18250.20250.2250.250.2750.08110.110.12250.1350.150.1650.18250.20250.2250.250.10.110.12250.1350.150.1650.18250.20250.2250.250.10.390.110.450.12250.500.1350.560.150.620.1650.680.18250.750.20250.830.2250.920.251.030.002015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership FirstService Corporation
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
FirstService Announces Election of Directors TORONTO, April 02, 2025 (GLOBE NEWSWIRE) -- FirstService Corporation (TSX: FSV) (NASDAQ: FSV) (“FirstService”) today announced that at its annual meeting of shareholders, held virtually earlier today, the eight director nominees listed in FirstService's management information circular dated February 12, 2025 (the “Circular”) were elected as directors of FirstService. Directors have been elected to serve until the close of the next annual meeting of shareholders. The detailed results of the vote are set out below. globenewswire.com - 2 weeks ago
21 Upcoming Dividend Increases To Finish Q1 The lists were created using the U.S. Dividend Champions spreadsheet and NASDAQ data, ensuring companies have at least five years of dividend growth. My investment strategy focuses on buying, holding, and adding to companies with consistent dividend growth and outperformance relevant to certain benchmarks. Top-performing stocks include MPWR, STLD, and JPM. Top REITs include CTR, FR, and REXR for their impressive returns and dividend growth rates. seekingalpha.com - 3 weeks ago
FirstService Corporation Announces Upcoming Meeting and Financial Reporting Dates Annual Meeting of Shareholders on April 2, 2025 Release of First Quarter 2025 Results on April 24, 2025 TORONTO, March 12, 2025 (GLOBE NEWSWIRE) -- FirstService Corporation (TSX and NASDAQ: FSV) (“FirstService”) announced today that it will hold its Annual Meeting of Shareholders on Wednesday, April 2, 2025 at 11:00 a.m. ET. The meeting will be webcast live and can be either accessed via FirstService's website at www.firstservice.com in the “Investors” section under the “Newsroom” tab prior to the meeting or by accessing the LUMI AGM platform directly at meetings.lumiconnect.com/400-964-924-218. globenewswire.com - 1 month ago
FirstService Increases Credit Facility to US$1.75 Billion TORONTO, Feb. 26, 2025 (GLOBE NEWSWIRE) -- FirstService Corporation (TSX: FSV; NASDAQ: FSV) (“FirstService”) announced today that it has expanded and extended its unsecured revolving credit facility (the “Credit Facility”) for a new five-year term maturing in February 2030, replacing the prior facility which was set to expire in February 2027. Under the amended Credit Facility, borrowing capacity has been increased to US$1.75 billion up from the previous US$1.25 billion and, at any time during the term, FirstService also has the right to increase the Credit Facility by up to an additional US$250 million on the same terms and conditions as the original Credit Facility. The Credit Facility will continue to be utilized for working capital and general corporate purposes and to fund future tuck-under acquisitions. globenewswire.com - 1 month ago
4 Solid Stocks to Buy That Recently Declared Dividend Hikes HAFC, HWC, CMS and FSV recently announced dividend hikes. zacks.com - 2 months ago
Colliers International Group Inc. (CIGI) Q4 2024 Earnings Call Transcript Colliers International Group Inc. (NASDAQ:CIGI ) Q4 2024 Earnings Conference Call February 6, 2025 11:00 AM ET Company Participants Jay Hennick - Global Chairman & CEO Christian Mayer - Chief Financial Officer Conference Call Participants Anthony Paolone - JPMorgan Stephen MacLeod - BMO Capital Markets Stephen Sheldon - William Blair Frederic Bastien - Raymond James Daryl Young - Stifel Julien Blouin - Goldman Sachs Jimmy Shan - RBC Capital Markets Himanshu Gupta - Scotiabank Operator Welcome to the Colliers International Fourth Quarter Year-end Investors Conference Call. Today's call is being recorded. seekingalpha.com - 2 months ago
FirstService Corporation (FSV) Q4 2024 Earnings Call Transcript FirstService Corporation (NASDAQ:FSV ) Q4 2024 Earnings Conference Call February 5, 2025 11:00 AM ET Company Participants Scott Patterson - Chief Executive Officer Jeremy Rakusin - Chief Financial Officer Conference Call Participants Stephen MacLeod - BMO Capital Markets Stephen Sheldon - William Blair & Company Scott Fletcher - CIBC Capital Markets Daryl Young - Stifel Financial Corp. Tim James - TD Securities Himanshu Gupta - Scotiabank Operator Welcome to the Fourth Quarter Investors Conference Call. Today's call is being recorded. seekingalpha.com - 2 months ago
FirstService (FSV) Misses Q4 Earnings Estimates FirstService (FSV) came out with quarterly earnings of $1.34 per share, missing the Zacks Consensus Estimate of $1.36 per share. This compares to earnings of $1.11 per share a year ago. zacks.com - 2 months ago
FirstService Reports Fourth Quarter and Full Year Results Operating highlights:     Three months ended   Year ended     December 31   December 31     2024   2023   2024   2023                           Revenues (millions) $ 1,365.3   $ 1,079.3   $ 5,216.9   $ 4,334.5 Adjusted EBITDA (millions) (note 1)   137.9     103.3     513.7     415.7 Adjusted EPS (note 2)   1.34     1.11     5.00     4.66                           GAAP Operating Earnings   89.6     48.1     337.5     244.9 GAAP EPS   0.71     0.14     2.97     2.24                           TORONTO, Feb. 05, 2025 (GLOBE NEWSWIRE) -- FirstService Corporation (TSX: FSV; NASDAQ: FSV) today announced strong fourth quarter and full year results for the year ended December 31, 2024. All amounts are in US dollars. globenewswire.com - 2 months ago
FirstService Declares 10% Increase to Quarterly Cash Dividend TORONTO, Feb. 04, 2025 (GLOBE NEWSWIRE) -- FirstService Corporation (TSX: FSV; NASDAQ: FSV) ("FirstService") announced today that its Board of Directors has approved a 10% increase in the quarterly cash dividend on the outstanding Common Shares of the Company and declared a quarterly dividend of US$0.275 per Common Share, up from the previous US$0.25 per Common Share. The dividend is payable on April 7, 2025 to holders of Common Shares of record at the close of business on March 31, 2025. globenewswire.com - 2 months ago
3 Real Estate Stocks to Buy as Mortgage Rates Start to Cool Down FSV, JLL and BIP are three real estate stocks to look into as mortgage rates decline. zacks.com - 2 months ago
FirstService (FSV) Earnings Expected to Grow: Should You Buy? FirstService (FSV) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 2 months ago
8. Profile Summary

FirstService Corporation FSV

image
COUNTRY CA
INDUSTRY Real Estate - Services
MARKET CAP $ 7.34 B
Dividend Yield 0.14%
Description FirstService Corporation, together with its subsidiaries, provides residential property management and other essential property services to residential and commercial customers in the United States and Canada. The company operates in two segments, FirstService Residential and FirstService Brands. The FirstService Residential segment offers property management services for private residential communities, such as condominiums, co-operatives, homeowner associations, master-planned communities, active adult and lifestyle communities, and various other residential developments. This segment also provides a range of ancillary services, including on-site staffing for building engineering and maintenance, full-service swimming pool and amenity management, and security and concierge/front desk; and financial services comprising cash management, other banking transaction-related, and specialized property insurance brokerage. In addition, this segment offers energy management solutions and advisory services, and resale processing services. The FirstService Brands segment operates and provides essential property services to residential and commercial customers, through five franchise networks; and company-owned locations, including 20 California Closets, 12 Paul Davis Restoration, and 1 CertaPro Painters locations. It provides residential and commercial restoration, painting, and floor coverings design and installation services; custom-designed and installed closet, and home storage solutions; home inspection services; and fire protection and related services. This segment offers its services primarily under the Paul Davis Restoration, First Onsite Restoration, Century Fire Protection, CertaPro Painters, California Closets, Pillar to Post Home Inspectors, and Floor Coverings International brand names. FirstService Corporation was founded in 1989 and is headquartered in Toronto, Canada.
Contact 1255 Bay Street, Toronto, ON, M5R 2A9 https://www.firstservice.com
IPO Date June 2, 2015
Employees 30000
Officers Ms. Sarah Alberts Director of Marketing & Communications of FirstService Residential Ontario Patrick Tran Senior Vice President of Tax Ms. Angela Bai Senior Vice President of Strategy & Corporate Development Mr. David Diestel Chief Executive Officer of FirstService Residential Mr. Steve Carpenter Senior Vice President of Technology & Information Services Mr. Abel Escobar Senior Vice President of Compliance and Risk Management & Corporate Secretary Mr. Jay Stewart Hennick CM Founder & Independent Chairman of the Board Mr. D. Scott Patterson President, Chief Executive Officer & Non-Independent Director Mr. Jeremy Alan Rakusin Chief Financial Officer