|
Real-time Estimate
Cboe BZX
17:55:31 26/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 55.39 USD | +1.04% |
|
+6.21% | -12.71% |
| 04:04pm | Morgan Stanley Adjusts Price Target on Polaris to $66 From $74, Keeps Equalweight Rating | MT |
| 10-23 | Polaris Expands Call of Duty® Collaboration as Polaris DAGOR Joins Modern Warfare® 4 | CI |
Company Valuation: Polaris Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,670 | 5,854 | 5,352 | 3,213 | 3,558 | 3,119 | - | - |
| Change | - | -12.23% | -8.57% | -39.96% | 10.71% | -12.32% | - | - |
| Enterprise Value (EV) 1 | 8,398 | 7,587 | 6,893 | 4,998 | 4,959 | 4,577 | 4,579 | 4,566 |
| Change | - | -9.65% | -9.15% | -27.49% | -0.78% | -7.7% | 0.05% | -0.3% |
| P/E | 13.9x | 13.6x | 10.9x | 29.5x | -7.73x | 27.1x | 17.7x | 13.5x |
| PBR | 5.5x | 5.45x | 3.82x | 2.52x | 4.34x | 3.74x | 3.52x | 3.18x |
| PEG | - | -2.44x | 0.6x | -0.4x | 0x | -0x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.81x | 0.68x | 0.6x | 0.45x | 0.5x | 0.42x | 0.41x | 0.39x |
| EV / Revenue | 1.02x | 0.88x | 0.77x | 0.7x | 0.69x | 0.62x | 0.6x | 0.57x |
| EV / EBITDA | 8.29x | 7.05x | 6.75x | 7.87x | 12.1x | 7.42x | 6.97x | 6.38x |
| EV / EBIT | 11.8x | 9.43x | 9.83x | 17.2x | -14.2x | 18.5x | 12.8x | 11.1x |
| EV / FCF | -1,826x | 37.6x | 13.4x | 769x | 8.89x | 239x | 19x | -28.9x |
| FCF Yield | -0.05% | 2.66% | 7.45% | 0.13% | 11.3% | 0.42% | 5.27% | -3.46% |
| Dividend per Share 2 | 2.52 | 2.56 | 2.6 | 2.64 | 2.68 | 2.715 | 2.717 | 2.757 |
| Rate of return | 2.29% | 2.53% | 2.74% | 4.58% | 4.24% | 4.95% | 4.96% | 5.03% |
| EPS 2 | 7.88 | 7.44 | 8.71 | 1.95 | -8.18 | 2.024 | 3.101 | 4.058 |
| Distribution rate | 32% | 34.4% | 29.9% | 135% | -32.8% | 134% | 87.6% | 67.9% |
| Net sales 1 | 8,198 | 8,589 | 8,934 | 7,175 | 7,143 | 7,438 | 7,681 | 7,972 |
| EBITDA 1 | 1,013 | 1,076 | 1,021 | 635.4 | 410.2 | 616.9 | 656.8 | 715.3 |
| EBIT 1 | 709 | 804.5 | 700.9 | 290.6 | -348.7 | 247.9 | 357.1 | 410.1 |
| Net income 1 | 493.9 | 447.1 | 502.8 | 110.8 | -465.5 | 111.7 | 181 | 239.3 |
| Net Debt 1 | 1,728 | 1,733 | 1,541 | 1,785 | 1,402 | 1,458 | 1,460 | 1,446 |
| Reference price 2 | 109.91 | 101.00 | 94.77 | 57.62 | 63.25 | 54.82 | 54.82 | 54.82 |
| Nbr of stocks (in thousands) | 60,682 | 57,959 | 56,473 | 55,770 | 56,248 | 56,904 | - | - |
| Announcement Date | 25/01/22 | 31/01/23 | 30/01/24 | 28/01/25 | 27/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.09x | 0.62x | 7.42x | 4.95% | 3.12B | |
| 367.69x | 13.37x | 96.86x | -.--% | 1,471B | |
| 9.84x | 1.27x | 11.59x | 3.29% | 233B | |
| 14.5x | 0.8x | 5.44x | 1.79% | 99.57B | |
| 35.48x | 8.97x | 22.87x | 1.1% | 75.33B | |
| 7.04x | 0.32x | 2.55x | 0.95% | 64.04B | |
| 7.29x | 1.19x | 13.73x | 3.71% | 52.27B | |
| 10.23x | 0.26x | 3.24x | 5.19% | 46.26B | |
| 11.48x | 0.68x | 9.22x | 3.96% | 44.56B | |
| 21.67x | 1.26x | 7.15x | 2.49% | 42.44B | |
| Average | 51.23x | 2.87x | 18.01x | 2.74% | 213.21B | |
| Weighted average by Cap. | 258.06x | 9.80x | 70.00x | 0.85% |
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
- PII Stock
- Valuation Polaris Inc.
Select your edition
All financial news and data tailored to specific country editions
