EN DE

Westshore Terminals Investment Corporation (WTE) Fair Value & Analysis

Industrials · CA · Market cap C$2.6B

WT Westshore Terminals Investment Corporation WTE · TO
PriceC$42.84
Fair ValueC$25.48
Upside-40.5%
Quality47/100
Watch Westshore Terminals Investment Corporation for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 28.1% net margin
generates free cash flow
3.63% dividend yield
Trails peers (4/13)
Moderate moat 63/100
Evidence: High Range C$17.66 – C$33.95 Share as image

Fair value as of: Jul 19, 2026

From 22 valuation models · updated 21 days ago

Fair value updated Jul 19, 2026, revised from C$22.34 to C$25.48 (+14.1%) since Jun 24, 2026. Share price +6.0% over the past month.

Below-average quality, and screening another 41% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (C$33.95). The favourable scenario is already priced in.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (C$17.66 to C$33.95) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$43.80 C$12.23 Fair Value C$25.48 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range C$12.23 – C$43.80 · fair‑value band C$17.66 – C$33.95 · the C$42.84 price screens above the C$25.48 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Westshore Terminals Investment Corporation (WTE) currently trades at C$42.84, while our model-based Fair Value estimate is C$25.48, implying the stock looks roughly 40.5% overvalued today. The Quality Score stands at 47/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Westshore Terminals Investment Corporation generated revenue of C$323M at a net margin of 28.1%. Revenue declined 37.6% year over year. It earns a return on equity of 12.4%. Net debt stands at C$315M. Fundamentals as of Jul 19, 2026

Our scenario range runs from C$17.66 (bear case) to C$33.95 (bull case); at C$42.84, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 79% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 67% fair-value upside, at -41%, WTE screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income C$10.99 C$12.92 C$24.92 76
Growth DCF C$16.41 C$21.56 C$28.21 72
Growth-Adj P/E C$17.17 C$24.53 C$31.89 68
All 22 models by family
DCF Models
FCF DCF C$16.02 C$21.54 C$28.96 38
5Y Revenue Exit C$11.16 C$14.49 C$18.44 39
5Y EBITDA Exit C$18.48 C$27.36 C$37.18 41
5Y P/E Exit C$19.85 C$29.78 C$39.57 38
10Y Revenue Exit C$12.76 C$16.00 C$19.77 36
10Y EBITDA Exit C$17.39 C$24.46 C$33.00 37
10Y P/E Exit C$18.23 C$26.05 C$34.68 35
Earnings-Based
Graham-Dodd C$9.98 C$21.91 C$27.92 54
PEG = 1.0 C$3.47 C$4.96 C$6.45 46
EPV C$11.40 C$12.87 C$14.15 59
Multiples
P/E Multiple C$23.13 C$30.83 C$38.54 63
P/S Multiple C$7.84 C$10.46 C$13.07 58
P/B Multiple C$18.72 C$24.96 C$31.20 55
EV/EBIT C$22.10 C$28.79 C$35.48 53
EV/EBITDA C$22.62 C$29.48 C$36.34 54
EV/Revenue C$8.63 C$11.45 C$14.27 43
Asset-Based
NCAV (Graham) C$5.98 C$8.02 C$11.97 50
Growth DCF
Growth DCF C$16.41 C$21.56 C$28.21 72
Rev-Margin DCF C$11.16 C$14.73 C$18.58 67
Economic Profit
Residual Income C$10.99 C$12.92 C$24.92 76
ROIC Compounder C$11.40 C$13.14 C$15.16 67
Growth Earnings
Growth-Adj P/E C$17.17 C$24.53 C$31.89 68

Widest divergence: Multiples (C$24.96) versus Asset-Based (C$8.02). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) C$323M
Revenue growth (YoY) -37.6%
Net margin 28.1%
Return on equity 12.4%
Free cash flow C$86.2M FY2025
P/E ratio 26.9
More key figures
Operating margin 18.5%
EPS (TTM) C$1.59
Dividend yield 3.6%
EPS growth (YoY) +28.8%
Net debt C$315M FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 47 · Market factors (momentum, volatility) 87

Profitability 39
Margins and returns on capital today
Quality Growth 5
Are margins and returns improving?
Cashflow 75
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 31
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 83
Price trend over the last 3–12 months (market factor)
52W Momentum 96
Distance to the 52-week high (market factor)
Net Issuance 88
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Westshore Terminals Investment Corporation operates a coal storage and unloading/loading terminal at Roberts Bank, British Columbia. It has contracts to ship coal from mines in British Columbia, Alberta, and the United States. The company was founded in 1970 and is headquartered in Vancouver, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Westshore Terminals Investment Corporation reported revenue of C$323M in FY2025 versus C$340M in FY2021, a compound −1.3%/yr. Reported net income was C$90.7M in FY2025, compounding −4.2%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
C$323M
Latest YoY
−20.2%
Avg. growth/yr (3Y)
+3.4%
Avg. growth/yr (5Y)
−2.6%
Avg. growth/yr (21Y)
+4.6%
Revenue −1.3%/yr
FY21 C$340M
FY22 C$292M
FY23 C$381M
FY24 C$405M
FY25 C$323M
Net income −4.2%/yr
FY21 C$108M
FY22 C$66.8M
FY23 C$117M
FY24 C$115M
FY25 C$90.7M

WTE screens 41% overvalued. Compare with Adani Ports and Special Economic Zone Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Westshore Terminals Investment Corporation Fair Value". https://www.fairvalue-calculator.com/stock/WTE

Peer Group

Marine Shipping · 231 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 47 · Below median
Fair Value upside −41% · Bottom 25%
Return on equity (TTM) 12% · Above median
Return on assets 3% · Below median
Net margin (TTM) 28% · Top 25%
Operating margin (TTM) 19% · Above median
Revenue growth -38% · Bottom 25%
Dividend yield (TTM) 3.6% · Above median

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 26.9× · Pricier than 75% of peers
P/B 2.57× · Pricier than 75% of peers
P/S (TTM) 5.88× · Pricier than 75% of peers
P/FCF 22.0× · Pricier than 75% of peers
EV/EBITDA 14.9× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 29
FUTURE 0 · sector 18
PAST 50 · sector 27
HEALTH 0 · sector 88
DIVIDEND 73 · sector 47

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,828 ₹1,041 -43%
A.P. Møller - Mærsk A/S MAERSKA kr 16,520 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥13.98 ¥40.37 +189%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.57 +27%
HMM Co 011200 20,050 KRW 33,855 KRW +69%
Ningbo Zhoushan Port Company 601018 ¥3.35 ¥5.58 +67%
Qingdao Port International Co 601298 ¥8.88 ¥15.97 +80%
JSW Infrastructure Limited JSWINFRA ₹330.05 ₹126.31 -62%
Wan Hai Lines Ltd 2615 80.70 TWD 212.79 TWD +164%
Wallenius Wilhelmsen ASA WAWI kr 137.70 kr 50.56 -63%

Compare Westshore Terminals Investment Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Westshore Terminals Investment Corporation (WTE) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of C$25.48 versus a price of C$42.84, about −41% (overvalued).
What is the fair value of WTE?
Our model-based fair value for Westshore Terminals Investment Corporation is C$25.48 (as of Jul 19, 2026), built from audited fundamentals. The current price is C$42.84.
What is the quality score of WTE?
Westshore Terminals Investment Corporation has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Westshore Terminals Investment Corporation (WTE)?
Westshore Terminals Investment Corporation reported trailing-twelve-month revenue of about C$323M (latest available figure, as of Jul 19, 2026).
What is the net profit margin of WTE?
The net profit margin of Westshore Terminals Investment Corporation is about 28.1%, meaning it keeps roughly 28.1% of revenue as net income. Based on the latest reported figures.
Does Westshore Terminals Investment Corporation pay a dividend?
Westshore Terminals Investment Corporation currently shows a dividend yield of about 3.52% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Westshore Terminals Investment Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.