Valuation Polaris Renewable Energy Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 21:00:00 03/07/2026 BST			5-day change	1st Jan Change
15.93 ^CAD	+1.98%		+6.98%	+35.00%

06-26	Polaris Renewable Energy Inc. - Shareholder/Analyst Call
06-09	Polaris Renewable Energy Inc. Announces Mexico?s Secretary of Energy, and the Federal Electricity Commission Completes First National Competitive Selection Process Under the CFE Mixed Development Program	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	234.3	-	-
Change	-	-15.97%	-3.42%	-7.6%	-7.43%	29.77%	-	-
Enterprise Value (EV) ¹	333.2	367.7	343.4	310.1	180.6	368.4	358.7	234.3
Change	-	10.35%	-6.59%	-9.71%	-41.77%	104.06%	-2.65%	-34.67%
P/E	444x	86.6x	17.9x	66.2x	-66.2x	127x	31.6x	25.5x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.9x	0x	-1x	0x	1.1x
Capitalization / Revenue	4.37x	3.49x	2.69x	2.57x	2.24x	3.03x	2.76x	1.93x
EV / Revenue	5.6x	5.87x	4.37x	4.09x	2.24x	4.76x	4.22x	1.93x
EV / EBITDA	7.61x	8.18x	5.96x	5.63x	3.19x	6.93x	6.04x	2.6x
EV / EBIT	20.9x	20.9x	12.2x	12.5x	6.89x	17.7x	16.9x	-
EV / FCF	9.19x	11.3x	6.38x	5.78x	-	8.71x	7.7x	-
FCF Yield	10.9%	8.87%	15.7%	17.3%	-	11.5%	13%	-
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%	5.35%	5.35%	5.35%
EPS ²	0.03	0.12	0.56	0.14	-0.13	0.088	0.355	0.44
Distribution rate	2,000%	500%	107%	429%	-462%	682%	169%	136%
Net sales ¹	59.52	62.6	78.52	75.77	80.48	77.36	84.9	121.6
EBITDA ¹	43.77	44.92	57.66	55.04	56.52	53.2	59.36	90.2
EBIT ¹	15.92	17.61	28.04	24.73	26.22	20.8	21.2	-
Net income ¹	0.501	2.499	11.74	2.99	-2.746	1.2	5.2	5.4
Net Debt ¹	73.06	149.1	132.3	115	-	134.1	124.4	-
Reference price ²	13.32	10.40	10.02	9.26	8.61	11.22	11.22	11.22
Nbr of stocks (in thousands)	19,525	21,026	21,074	21,055	20,980	20,893	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
POLARIS RENEWABLE ENERGY INC.	127.45x	4.76x	6.93x	5.35%	234M
ADANI GREEN ENERGY LIMITED	80.55x	20.28x	23.52x	-.--%	26.92B
HUANENG LANCANG RIVER HYDROPOWER INC.	19.25x	9.92x	13.92x	2.3%	25.23B
EDP RENEWABLES, S.A.	33.25x	8.27x	10.81x	1.19%	17.28B
ENGIE BRASIL ENERGIA S.A.	11.1x	5.17x	8.45x	3.88%	7.1B
NORTHLAND POWER INC.	17.19x	4.72x	8.04x	3.34%	3.97B
Average	48.13x	8.86x	11.94x	2.68%	13.45B
Weighted average by Cap.	42.19x	12.34x	15.66x	1.5%