|
Market Closed -
Toronto S.E.
08:00:00 04/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 13.62 CAD | +0.59% |
|
-0.44% | +15.42% |
| 21/10 | Polaris Renewable Energy Awards Battery Storage Contract for Puerto Rico Project | MT |
| 26/08 | Polaris Renewable Energy Inc. authorizes a Buyback Plan. | CI |
Company Valuation: Polaris Renewable Energy Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 260.1 | 218.6 | 211.1 | 195.1 | 180.6 | 203.3 | - | - |
| Change | - | -15.97% | -3.42% | -7.6% | -7.43% | 12.6% | - | - |
| Enterprise Value (EV) 1 | 333.2 | 367.7 | 343.4 | 310.1 | 180.6 | 328.5 | 374.9 | 563.5 |
| Change | - | 10.35% | -6.59% | -9.71% | -41.77% | 81.96% | 14.11% | 50.31% |
| P/E | 444x | 86.6x | 17.9x | 66.2x | -66.2x | -243x | 57.9x | 21.6x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0x | 0x | -0.9x | 0x | 3.5x | -0x | 0x |
| Capitalization / Revenue | 4.37x | 3.49x | 2.69x | 2.57x | 2.24x | 2.65x | 2.5x | 1.8x |
| EV / Revenue | 5.6x | 5.87x | 4.37x | 4.09x | 2.24x | 4.28x | 4.61x | 4.99x |
| EV / EBITDA | 7.61x | 8.18x | 5.96x | 5.63x | 3.19x | 6.27x | 6.67x | 7.02x |
| EV / EBIT | 20.9x | 20.9x | 12.2x | 12.5x | 6.89x | 16.2x | 18.4x | - |
| EV / FCF | 9.19x | 11.3x | 6.38x | 5.78x | - | 8.01x | 3.5x | 4.19x |
| FCF Yield | 10.9% | 8.87% | 15.7% | 17.3% | - | 12.5% | 28.5% | 23.9% |
| Dividend per Share 2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Rate of return | 4.5% | 5.77% | 5.99% | 6.48% | 6.97% | 6.17% | 6.17% | 6.17% |
| EPS 2 | 0.03 | 0.12 | 0.56 | 0.14 | -0.13 | -0.04 | 0.168 | 0.45 |
| Distribution rate | 2,000% | 500% | 107% | 429% | -462% | -1,500% | 357% | 133% |
| Net sales 1 | 59.52 | 62.6 | 78.52 | 75.77 | 80.48 | 76.72 | 81.28 | 113 |
| EBITDA 1 | 43.77 | 44.92 | 57.66 | 55.04 | 56.52 | 52.38 | 56.22 | 80.3 |
| EBIT 1 | 15.92 | 17.61 | 28.04 | 24.73 | 26.22 | 20.3 | 20.4 | - |
| Net income 1 | 0.501 | 2.499 | 11.74 | 2.99 | -2.746 | -0.45 | 3.1 | 5.4 |
| Net Debt 1 | 73.06 | 149.1 | 132.3 | 115 | - | 125.2 | 171.6 | 360.2 |
| Reference price 2 | 13.323 | 10.396 | 10.018 | 9.264 | 8.606 | 9.731 | 9.731 | 9.731 |
| Nbr of stocks (in thousands) | 19,525 | 21,026 | 21,074 | 21,055 | 20,980 | 20,893 | - | - |
| Announcement Date | 24/2/22 | 23/2/23 | 22/2/24 | 20/2/25 | 19/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -242.26x | 4.27x | 6.26x | 6.19% | 203M | |
| 27.73x | 6.6x | 18.15x | -.--% | 39.8B | |
| 14.1x | 3.19x | 11.37x | 2.96% | 32.91B | |
| 13.71x | 6.42x | 13.63x | 3.19% | 32.72B | |
| 26.66x | 8.17x | 13.31x | 1.75% | 30.05B | |
| 22.88x | 11.17x | 16.11x | 1.98% | 29.85B | |
| 79.84x | 19.39x | 22.65x | -.--% | 23.29B | |
| 17.34x | 5x | 9.06x | 3.16% | 18.98B | |
| Average | -5.00x | 8.03x | 13.82x | 2.4% | 25.97B | |
| Weighted average by Cap. | 27.14x | 8.20x | 15.04x | 1.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PIF Stock
- Valuation Polaris Renewable Energy Inc.
Select your edition
All financial news and data tailored to specific country editions
