Valuation Polaris Renewable Energy Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 06:00:00 01/08/26 am AEST			5-day change	1st Jan Change
15.10 ^CAD	+0.80%		-4.13%	+27.97%

31/07	Polaris Renewable Energy Inc., Q2 2026 Earnings Call, Jul 30, 2026
31/07	Polaris Renewable Energy Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	224.9	-	-
Change	-	-15.97%	-3.42%	-7.6%	-7.43%	24.55%	-	-
Enterprise Value (EV) ¹	333.2	367.7	343.4	310.1	180.6	350.4	393.9	585.1
Change	-	10.35%	-6.59%	-9.71%	-41.77%	94.05%	12.43%	48.52%
P/E	444x	86.6x	17.9x	66.2x	-66.2x	718x	36.3x	19.9x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.9x	0x	-6x	0x	0.2x
Capitalization / Revenue	4.37x	3.49x	2.69x	2.57x	2.24x	2.94x	2.72x	1.99x
EV / Revenue	5.6x	5.87x	4.37x	4.09x	2.24x	4.57x	4.76x	5.18x
EV / EBITDA	7.61x	8.18x	5.96x	5.63x	3.19x	6.72x	6.85x	7.05x
EV / EBIT	20.9x	20.9x	12.2x	12.5x	6.89x	18x	19.5x	-
EV / FCF	9.19x	11.3x	6.38x	5.78x	-	8.55x	3.68x	4.35x
FCF Yield	10.9%	8.87%	15.7%	17.3%	-	11.7%	27.2%	23%
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%	5.57%	5.57%	5.57%
EPS ²	0.03	0.12	0.56	0.14	-0.13	0.015	0.2967	0.54
Distribution rate	2,000%	500%	107%	429%	-462%	4,000%	202%	111%
Net sales ¹	59.52	62.6	78.52	75.77	80.48	76.6	82.7	112.9
EBITDA ¹	43.77	44.92	57.66	55.04	56.52	52.12	57.52	83
EBIT ¹	15.92	17.61	28.04	24.73	26.22	19.5	20.2	-
Net income ¹	0.501	2.499	11.74	2.99	-2.746	0.5	5.5	5.4
Net Debt ¹	73.06	149.1	132.3	115	-	125.5	169	360.2
Reference price ²	13.32	10.40	10.02	9.26	8.61	10.76	10.76	10.76
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
POLARIS RENEWABLE ENERGY INC.	717.58x	4.58x	6.73x	5.57%	225M
HUANENG LANCANG RIVER HYDROPOWER INC.	21.2x	9.81x	13.76x	2.36%	27.91B
ADANI GREEN ENERGY LIMITED	73.11x	18.72x	22.36x	-.--%	23.86B
EDP RENEWABLES, S.A.	29.08x	8x	10.3x	1.32%	16.26B
ENGIE BRASIL ENERGIA S.A.	11.26x	5.63x	9.22x	3.9%	8.3B
NORTHLAND POWER INC.	18.4x	4.63x	8x	3.3%	4.07B
Average	145.10x	8.56x	11.73x	2.74%	13.44B
Weighted average by Cap.	38.93x	11.38x	14.83x	1.66%