Company Valuation: Organigram Global Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 875.5 382.7 144.9 266 378.8 191.8 - -
Change - -56.28% -62.13% 83.53% 42.4% -49.37% - -
Enterprise Value (EV) 692.2 284.4 144.9 266 378.8 191.8 191.8 191.8
Change - -58.92% -49.03% 83.53% 42.4% -49.37% 0% 0%
P/E -5.73x -26.5x -0.59x -5.14x -14.5x 1.69x 17x 10.5x
PBR - - - - - - - -
PEG - 0.3x -0x 0.1x 0.2x -0x -0.2x 0.2x
Capitalization / Revenue 11.1x 2.62x 0.9x 1.66x 1.46x 0.55x 0.42x 0.39x
EV / Revenue 0x 0x 0x 0x 0x 0.55x 0.42x 0.39x
EV / EBITDA -0x 0x 0x 0x 0x 5.24x 3.04x 2.53x
EV / EBIT -0x -0x -0x -0x -0x -20.3x 12.6x -
EV / FCF -0x -0x -0x -0x -0x -3.23x 5.39x -
FCF Yield -4.61% -22.2% -46.9% -0.32% -6.5% -30.9% 18.6% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.04 -0.184 -3.058 -0.477 -0.194 0.806 0.08 0.13
Distribution rate - - - - - - - -
Net sales 1 79.16 145.8 161.6 159.8 259.2 349.8 458.1 486.6
EBITDA 1 -30.03 3.484 5.951 8.416 21.86 36.58 63 75.9
EBIT 1 -76.99 -34.11 -275.8 -35.67 -15.3 -9.445 15.19 -
Net income 1 -130.7 -14.28 -248.6 -45.44 -24.76 128.3 8.1 13.8
Net Debt -183.2 -98.37 - - - - - -
Reference price 2 11.680 4.880 1.800 2.450 2.820 1.360 1.360 1.360
Nbr of stocks (in thousands) 74,954 78,427 80,520 108,573 134,326 141,006 - -
Announcement Date 11/23/21 11/29/22 12/19/23 12/18/24 12/16/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
1.69x - - - 135M
12.58x0.39x8.14x3.08% 111B
14.42x1.81x9.05x0.73% 92.38B
-290x19.96x-345.46x-.--% 59.15B
13.32x1.47x8.86x2.68% 27.66B
22.96x2.57x13x1.42% 25.75B
22.14x2.05x11.72x0.94% 25.02B
30.79x5.56x23.09x2.27% 20.85B
7.85x1.42x6.45x-.--% 20.82B
30.49x2.86x12.85x1.47% 16.87B
Average -13.38x 4.23x -28.03x 1.4% 39.92B
Weighted average by Cap. -29.05x 4.37x -42.58x 1.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. OGI Stock
  4. Valuation Organigram Global Inc.