Company Valuation: PharmaCorp Rx Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 63.34 75.95 85.3 - -
Change - 19.91% 12.31% - -
Enterprise Value (EV) 1 63.34 53.55 90.2 86.72 89.13
Change - -15.46% 68.45% -3.86% 2.77%
P/E -54x -45.5x 49x 16.3x -
PBR - - 1.53x 1.44x -
PEG - - -0x 0x -
Capitalization / Revenue - 3.64x 1.71x 0.87x 0.98x
EV / Revenue - 2.56x 1.81x 0.88x 1.03x
EV / EBITDA - 15.2x 18.4x 7.76x 7.84x
EV / EBIT - - 40.7x 12.2x 10.6x
EV / FCF - 27.9x -37.5x 16.5x 12.5x
FCF Yield - 3.58% -2.66% 6.07% 7.99%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.01 -0.01 0.01 0.03 -
Distribution rate - - - - -
Net sales 1 - 20.89 49.82 98.11 86.65
EBITDA 1 - 3.528 4.911 11.18 11.37
EBIT 1 - - 2.215 7.13 8.448
Net income 1 -1.013 -1.481 1.6 7 -
Net Debt 1 - -22.4 4.903 1.424 3.828
Reference price 2 0.5400 0.4550 0.4900 0.4900 0.4900
Nbr of stocks (in thousands) 117,296 166,927 174,082 - -
Announcement Date 4/22/25 4/29/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
49x1.81x18.37x - 60.57M
17.39x0.72x11.3x-.--% 15.05B
22.77x0.9x15.82x1% 6.88B
16.12x0.72x7.52x2.31% 5.91B
13.78x0.88x6.37x3.11% 3.9B
13.96x1.19x7.29x5.48% 3.16B
14.12x0.58x4.64x4.9% 3.09B
14.62x0.88x6.64x4.39% 2.96B
39.46x - - - 2.56B
Average 22.36x 0.96x 9.74x 3.03% 4.84B
Weighted average by Cap. 18.42x 0.80x 9.91x 1.91%

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. PCRX Stock
  4. Valuation PharmaCorp Rx Inc.