Valuation Polaris Renewable Energy Inc.

Stocks

Market Closed - Toronto S.E. 21:00:00 03/09/2026 BST			5-day change	1st Jan Change
14.14 ^CAD	-0.49%		-4.20%	+19.83%

08-25	Polaris Renewable Energy Inc. authorizes a Buyback Plan.	CI
08-25	Polaris Renewable Energy Inc. announces an Equity Buyback for 2,021,205 shares, representing 9.67% of its issued share capital.	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	214.3	-	-
Change	-	-15.97%	-3.42%	-7.6%	-7.43%	18.67%	-	-
Enterprise Value (EV) ¹	333.2	367.7	343.4	310.1	180.6	339.8	386.2	574.5
Change	-	10.35%	-6.59%	-9.71%	-41.77%	88.17%	13.67%	48.75%
P/E	444x	86.6x	17.9x	66.2x	-66.2x	-223x	61x	22.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.9x	0x	3.5x	-0x	0x
Capitalization / Revenue	4.37x	3.49x	2.69x	2.57x	2.24x	2.8x	2.64x	1.9x
EV / Revenue	5.6x	5.87x	4.37x	4.09x	2.24x	4.44x	4.75x	5.08x
EV / EBITDA	7.61x	8.18x	5.96x	5.63x	3.19x	6.51x	6.87x	7.15x
EV / EBIT	20.9x	20.9x	12.2x	12.5x	6.89x	17.4x	19.1x	-
EV / FCF	9.19x	11.3x	6.38x	5.78x	-	8.29x	3.61x	4.27x
FCF Yield	10.9%	8.87%	15.7%	17.3%	-	12.1%	27.7%	23.4%
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%	5.85%	5.85%	5.85%
EPS ²	0.03	0.12	0.56	0.14	-0.13	-0.046	0.168	0.45
Distribution rate	2,000%	500%	107%	429%	-462%	-1,304%	357%	133%
Net sales ¹	59.52	62.6	78.52	75.77	80.48	76.56	81.24	113
EBITDA ¹	43.77	44.92	57.66	55.04	56.52	52.22	56.18	80.3
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	-0.45	3.1	5.4
Net Debt ¹	73.06	149.1	132.3	115	-	125.5	171.9	360.2
Reference price ²	13.32	10.40	10.02	9.26	8.61	10.26	10.26	10.26
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.	-222.94x	4.44x	6.51x	5.85%	214M
HUANENG LANCANG RIVER HYDROPOWER INC.	20.75x	9.88x	14.1x	2.24%	27.23B
ADANI GREEN ENERGY LIMITED	73.82x	18.47x	21.95x	-.--%	22.36B
EDP RENEWABLES, S.A.	27.5x	7.88x	10.08x	1.35%	16.26B
ENGIE BRASIL ENERGIA S.A.	13x	5.61x	9.41x	2.93%	8.42B
Average	-17.58x	9.26x	12.41x	2.47%	14.9B
Weighted average by Cap.	36.58x	11.52x	15.03x	1.46%