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 91.94 88.46 90.87
Change - -15.46% 71.71% -3.78% 2.72%
P/E -54x -45.5x 50x 16.7x -
PBR - - 1.56x 1.47x -
PEG - - -0x 0x -
Capitalization / Revenue - 3.64x 1.75x 0.89x 1x
EV / Revenue - 2.56x 1.85x 0.9x 1.05x
EV / EBITDA - 15.2x 18.7x 7.91x 7.99x
EV / EBIT - - 41.5x 12.4x 10.8x
EV / FCF - 27.9x -38.3x 16.8x 12.8x
FCF Yield - 3.58% -2.61% 5.95% 7.84%
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 0.5000 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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
50x1.85x18.72x - 62.98M
17.8x0.75x11.16x-.--% 15.82B
21.72x0.84x14.15x1.03% 6.71B
16.33x0.74x7.74x2.28% 6.26B
14.97x0.98x7.08x2.83% 4.32B
14.47x1.24x7.6x5.56% 3.22B
13.74x0.56x4.49x5.03% 3.03B
14.36x0.86x6.5x4.47% 3.03B
30.93x - - - 2.41B
Average 21.59x 0.98x 9.68x 3.03% 4.98B
Weighted average by Cap. 17.91x 0.82x 9.65x 1.89%

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.