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 87.04 - -
Change - 19.91% 14.6% - -
Enterprise Value (EV) 1 63.34 53.55 95.64 89.94 101.3
Change - -15.46% 78.61% -5.96% 12.62%
P/E -54x -45.5x - - -
PBR - - 1.67x 1.56x -
PEG - - - - -
Capitalization / Revenue - 3.64x 1.8x 0.9x 1.01x
EV / Revenue - 2.56x 1.97x 0.93x 1.18x
EV / EBITDA - 15.2x 20.3x 8.14x 8.96x
EV / EBIT - - 43.1x 12.7x 12.1x
EV / FCF - 27.9x -41.1x 15.2x 14.3x
FCF Yield - 3.58% -2.43% 6.6% 6.98%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.01 -0.01 - - -
Distribution rate - - - - -
Net sales 1 - 20.89 48.48 96.23 86.17
EBITDA 1 - 3.528 4.707 11.06 11.31
EBIT 1 - - 2.217 7.074 8.385
Net income -1.013 -1.481 - - -
Net Debt 1 - -22.4 8.6 2.9 14.25
Reference price 2 0.5400 0.4550 0.5000 0.5000 0.5000
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.($)
- 1.97x20.32x - 61.29M
15.48x0.59x9.28x-.--% 13.38B
19.09x0.91x14.13x-.--% 6.35B
15.25x0.68x7.03x2.45% 5.62B
15.97x0.97x7.25x4.04% 3.31B
14.51x1.23x7.47x5.7% 3.24B
12.01x0.76x5.45x3.58% 3.4B
41.1x - - - 2.67B
12.39x0.5x3.95x5.58% 2.71B
Average 18.23x 0.95x 9.36x 3.05% 4.52B
Weighted average by Cap. 17.16x 0.75x 8.72x 1.92%

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.