Company Valuation: Organigram Global Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 875.5 382.7 144.9 266 378.8 186.1 - -
Change - -56.28% -62.13% 83.53% 42.4% -50.86% - -
Enterprise Value (EV) 692.2 284.4 144.9 266 378.8 186.1 186.1 186.1
Change - -58.92% -49.03% 83.53% 42.4% -50.86% 0% 0%
P/E -5.73x -26.5x -0.59x -5.14x -14.5x 1.64x 16.5x 10.2x
PBR - - - - - - - -
PEG - 0.3x -0x 0.1x 0.2x -0x -0.2x 0.2x
Capitalization / Revenue 11.1x 2.62x 0.9x 1.66x 1.46x 0.53x 0.41x 0.38x
EV / Revenue 0x 0x 0x 0x 0x 0.53x 0.41x 0.38x
EV / EBITDA -0x 0x 0x 0x 0x 5.09x 2.95x 2.45x
EV / EBIT -0x -0x -0x -0x -0x -19.7x 12.3x -
EV / FCF -0x -0x -0x -0x -0x -3.14x 5.23x -
FCF Yield -4.61% -22.2% -46.9% -0.32% -6.5% -31.9% 19.1% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.04 -0.184 -3.058 -0.477 -0.194 0.806 0.08 0.13
Distribution rate - - - - - - - -
Net sales 1 79.16 145.8 161.6 159.8 259.2 349.8 458.1 486.6
EBITDA 1 -30.03 3.484 5.951 8.416 21.86 36.58 63 75.9
EBIT 1 -76.99 -34.11 -275.8 -35.67 -15.3 -9.445 15.19 -
Net income 1 -130.7 -14.28 -248.6 -45.44 -24.76 128.3 8.1 13.8
Net Debt -183.2 -98.37 - - - - - -
Reference price 2 11.680 4.880 1.800 2.450 2.820 1.320 1.320 1.320
Nbr of stocks (in thousands) 74,954 78,427 80,520 108,573 134,326 141,006 - -
Announcement Date 23/11/21 29/11/22 19/12/23 18/12/24 16/12/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
1.64x - - - 132M
13.44x0.41x8.51x2.88% 118B
15.49x1.9x9.49x0.68% 99.34B
-277.88x19.12x-326.58x-.--% 56.71B
23.12x2.58x13.11x1.41% 25.94B
22.82x2.1x12.02x0.92% 25.79B
8.11x1.45x6.59x-.--% 21.52B
30.44x5.53x22.98x2.29% 20.76B
19.57x1.76x8.84x3.55% 18.25B
31.27x2.92x13.13x1.44% 17.3B
Average -11.20x 4.20x -25.77x 1.46% 40.39B
Weighted average by Cap. -24.12x 4.14x -36.94x 1.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Organigram Global Inc.

Historical PBR trend

Valuation ratios - PBR - Organigram Global Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Organigram Global Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Organigram Global Inc.

  1. Stock Market
  2. Stocks
  3. OGI Stock
  4. Valuation Organigram Global Inc.