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% 12.57% - -
Enterprise Value (EV) 1 333.2 367.7 343.4 310.1 180.6 342.1 395.9 561.8
Change - 10.35% -6.59% -9.71% -41.77% 89.44% 15.75% 41.89%
P/E 444x 86.6x 17.9x 66.2x -66.2x -26.3x 46.8x 20.7x
PBR - - - - - - - -
PEG - 0x 0x -0.9x 0x -0x -0x 0x
Capitalization / Revenue 4.37x 3.49x 2.69x 2.57x 2.24x 2.61x 2.45x 1.79x
EV / Revenue 5.6x 5.87x 4.37x 4.09x 2.24x 4.4x 4.77x 4.96x
EV / EBITDA 7.61x 8.18x 5.96x 5.63x 3.19x 6.5x 6.92x 7x
EV / EBIT 20.9x 20.9x 12.2x 12.5x 6.89x 26.7x 17.2x -
EV / FCF 9.19x 11.3x 6.38x 5.78x - 5.6x 12.3x 16.2x
FCF Yield 10.9% 8.87% 15.7% 17.3% - 17.9% 8.11% 6.18%
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 -0.37 0.208 0.47
Distribution rate 2,000% 500% 107% 429% -462% -162% 288% 128%
Net sales 1 59.52 62.6 78.52 75.77 80.48 77.82 83 113.2
EBITDA 1 43.77 44.92 57.66 55.04 56.52 52.6 57.18 80.3
EBIT 1 15.92 17.61 28.04 24.73 26.22 12.8 23 -
Net income 1 0.501 2.499 11.74 2.99 -2.746 -7.65 4.2 6.3
Net Debt 1 73.06 149.1 132.3 115 - 138.8 192.7 358.5
Reference price 2 13.323 10.396 10.018 9.264 8.606 9.729 9.729 9.729
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

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-25.6x4.4x6.5x6.17% 203M
29.24x6.91x19.01x-.--% 42.37B
14.48x3.07x11.3x2.91% 34B
13.67x6.42x13.55x3.2% 32.46B
23.4x11.34x16.34x1.94% 30.45B
26.52x8.16x13.29x1.76% 29.83B
86.52x20.42x23.85x-.--% 25.45B
17.13x4.94x9.78x3.25% 18.63B
Average 23.17x 8.20x 14.20x 2.4% 27B
Weighted average by Cap. 29.03x 8.46x 15.53x 1.76%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Polaris Renewable Energy Inc.

Historical PBR trend

Valuation ratios - PBR - Polaris Renewable Energy Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Polaris Renewable Energy Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Polaris Renewable Energy Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Polaris Renewable Energy Inc.
  1. Stock Market
  2. Stocks
  3. PIF Stock
  4. Valuation Polaris Renewable Energy Inc.