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 79.78 - -
Change - 19.91% 5.04% - -
Enterprise Value (EV) 1 63.34 53.55 86.38 87.23 84.15
Change - -15.46% 61.32% 0.98% -3.53%
P/E -54x -45.5x 40.5x 13.5x -
PBR - - - - -
PEG - - -0x 0x -
Capitalization / Revenue - 3.64x 1.6x 0.83x 0.93x
EV / Revenue - 2.56x 1.73x 0.91x 0.99x
EV / EBITDA - 15.2x 21.7x 8.34x 7.49x
EV / EBIT - - 49.9x 13.4x 22.5x
EV / FCF - 27.9x -77.9x 17.1x 11.5x
FCF Yield - 3.58% -1.28% 5.85% 8.71%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.01 -0.01 0.01 0.03 -
Distribution rate - - - - -
Net sales 1 - 20.89 49.96 95.97 85.37
EBITDA 1 - 3.528 3.988 10.46 11.24
EBIT 1 - - 1.731 6.508 3.737
Net income 1 -1.013 -1.481 1.5 6.7 -
Net Debt 1 - -22.4 6.603 7.451 4.371
Reference price 2 0.5400 0.4550 0.4050 0.4050 0.4050
Nbr of stocks (in thousands) 117,296 166,927 196,981 - -
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.($)
40.5x1.73x21.66x - 57.02M
19.6x0.87x13.04x-.--% 17.58B
23.06x0.4x6.15x1.96% 7.07B
18.01x0.81x8.46x2.08% 6.88B
21.69x0.82x14.23x1.15% 6.48B
17.08x0.76x8.69x2.49% 4.69B
17.07x1.07x7.54x2.59% 4.85B
16.44x0.69x5.4x4.55% 3.54B
14.59x1.24x7.82x6.02% 3.22B
15.86x0.95x7.11x4.08% 3.23B
Average 20.39x 0.94x 10.01x 2.77% 5.76B
Weighted average by Cap. 18.99x 0.82x 9.88x 1.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PharmaCorp Rx Inc.

Historical PBR trend

Valuation ratios - PBR - PharmaCorp Rx Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PharmaCorp Rx Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PharmaCorp Rx Inc.

  1. Stock Market
  2. Stocks
  3. PCRX Stock
  4. Valuation PharmaCorp Rx Inc.