Valuation Boralex Inc.

Equities

Delayed Toronto S.E. Other stock markets 09:30:01 2026-01-14 am EST			5-day change	1st Jan Change
26.71 ^CAD	-0.07%		+0.26%	+5.53%

Jan. 06	Boralex Inc. in Partnership with Walpole Island First Nation, Announces the Commercial Commissioning of Sanjgon Battery Energy Storage	CI
Jan. 06	Boralex Commissions First Operational Energy Storage Facility in North America	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,845	3,559	4,113	3,461	2,950	2,747	2,747	-
Change	-	-26.54%	15.56%	-15.84%	-14.76%	-6.91%	0%	-
Enterprise Value (EV) ¹	8,177	7,212	7,359	6,602	6,376	7,023	7,087	7,161
Change	-	-11.8%	2.03%	-10.28%	-3.42%	10.14%	0.91%	1.05%
P/E ratio	85.9x	217x	133x	44.3x	82x	45.3x	23.4x	22.1x
PBR	4.9x	3.56x	2.45x	2.13x	1.84x	1.55x	1.5x	1.47x
PEG	-	-3.1x	1.5x	0x	-1.5x	0.7x	0.3x	3.6x
Capitalization / Revenue	7.83x	5.3x	5.03x	3.48x	3.61x	3.15x	2.73x	2.66x
EV / Revenue	13.2x	10.7x	9x	6.64x	7.8x	8.06x	7.05x	6.93x
EV / EBITDA	15.9x	13.5x	13.3x	9.78x	11x	10.4x	9.29x	8.96x
EV / EBIT	43x	30.3x	65.7x	29.2x	28.2x	26.1x	19.6x	19.2x
EV / FCF	37.7x	36.8x	46.9x	35.7x	375x	54.9x	37.9x	716x
FCF Yield	2.65%	2.72%	2.13%	2.8%	0.27%	1.82%	2.64%	0.14%
Dividend per Share ²	0.66	0.66	0.66	0.66	0.66	0.66	0.6633	0.6688
Rate of return	1.4%	1.9%	1.65%	1.96%	2.3%	2.47%	2.48%	2.5%
EPS ²	0.55	0.16	0.3	0.76	0.35	0.59	1.14	1.21
Distribution rate	120%	413%	220%	86.8%	189%	112%	58.2%	55.3%
Net sales ¹	619	671	818	994	817	871.8	1,005	1,033
EBITDA ¹	513	535	552	675	581	677.4	762.7	798.9
EBIT ¹	190	238	112	226	226	268.9	361	373.2
Net income ¹	55	17	30	78	36	66.76	118.6	122
Net Debt ¹	3,332	3,653	3,246	3,141	3,426	4,276	4,340	4,415
Reference price ²	47.24	34.68	40.02	33.68	28.71	26.73	26.73	26.73
Nbr of stocks (in thousands)	102,554	102,619	102,763	102,766	102,766	102,755	102,755	-
Announcement Date	2/25/21	2/23/22	2/24/23	3/1/24	2/28/25	-	-	-

¹CAD in Million²CAD

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.($)
BORALEX INC.	45.31x	8.06x	10.37x	2.47%	1.98B
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	18.83x	9.42x	10.78x	1.68%	17.09B
CHINA LONGYUAN POWER GROUP CORPORATION LIMITED	8.27x	7.46x	9.6x	3.61%	14.26B
GREEN DEVELOPMENT ELECTRICITY GROUP OF TIANJIN CO., LTD.	18.41x	-	-	2.83%	2.51B
JIANGSU NEW ENERGY DEVELOPMENT CO., LTD.	24.63x	-	-	-	1.61B
ZHONGMIN ENERGY CO., LTD.	16.12x	-	-	1.73%	1.49B
GREENCOAT RENEWABLES PLC	14.28x	19.64x	17.37x	9.62%	925M
Average	20.83x	11.15x	12.03x	3.66%	5.69B
Weighted average by Cap.	16.36x	8.80x	10.45x	2.71%