Valuation Polaris Renewable Energy Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 04:00:00 2026-06-29 pm EDT			5-day change	1st Jan Change
15.07 ^CAD	+1.21%		+1.89%	+27.71%

Jun. 26	Polaris Renewable Energy Inc. - Shareholder/Analyst Call
Jun. 09	Polaris Renewable Energy Inc. Announces Mexico?s Secretary of Energy, and the Federal Electricity Commission Completes First National Competitive Selection Process Under the CFE Mixed Development Program	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	260.1	218.6	211.1	195.1	180.6	221.6	-	-
Change	-	-15.97%	-3.42%	-7.6%	-7.43%	22.72%	-	-
Enterprise Value (EV) ¹	333.2	367.7	343.4	310.1	180.6	355.7	346	221.6
Change	-	10.35%	-6.59%	-9.71%	-41.77%	97%	-2.74%	-35.95%
P/E	444x	86.6x	17.9x	66.2x	-66.2x	121x	29.9x	24.1x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.9x	0x	-1x	0x	1x
Capitalization / Revenue	4.37x	3.49x	2.69x	2.57x	2.24x	2.86x	2.61x	1.82x
EV / Revenue	5.6x	5.87x	4.37x	4.09x	2.24x	4.6x	4.07x	1.82x
EV / EBITDA	7.61x	8.18x	5.96x	5.63x	3.19x	6.69x	5.83x	2.46x
EV / EBIT	20.9x	20.9x	12.2x	12.5x	6.89x	17.1x	16.3x	-
EV / FCF	9.19x	11.3x	6.38x	5.78x	-	8.41x	7.42x	-
FCF Yield	10.9%	8.87%	15.7%	17.3%	-	11.9%	13.5%	-
Dividend per Share ²	0.6	0.6	0.6	0.6	0.6	0.6	0.6	0.6
Rate of return	4.5%	5.77%	5.99%	6.48%	6.97%	5.66%	5.66%	5.66%
EPS ²	0.03	0.12	0.56	0.14	-0.13	0.088	0.355	0.44
Distribution rate	2,000%	500%	107%	429%	-462%	682%	169%	136%
Net sales ¹	59.52	62.6	78.52	75.77	80.48	77.36	84.9	121.6
EBITDA ¹	43.77	44.92	57.66	55.04	56.52	53.2	59.36	90.2
EBIT ¹	15.92	17.61	28.04	24.73	26.22	20.8	21.2	-
Net income ¹	0.501	2.499	11.74	2.99	-2.746	1.2	5.2	5.4
Net Debt ¹	73.06	149.1	132.3	115	-	134.1	124.4	-
Reference price ²	13.32	10.40	10.02	9.26	8.61	10.61	10.61	10.61
Nbr of stocks (in thousands)	19,525	21,026	21,074	21,055	20,980	20,893	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/20/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
POLARIS RENEWABLE ENERGY INC.	119.26x	4.57x	6.64x	5.72%	219M
ADANI GREEN ENERGY LIMITED	78.99x	20.01x	23.2x	-.--%	26.65B
HUANENG LANCANG RIVER HYDROPOWER INC.	18.87x	9.8x	13.75x	2.35%	24.68B
EDP RENEWABLES, S.A.	31.57x	7.98x	10.46x	1.26%	16.25B
ENGIE BRASIL ENERGIA S.A.	11.8x	5.47x	8.88x	3.55%	7.55B
CLEARWAY ENERGY, INC.	-44.36x	7.61x	9.19x	5.1%	4.47B
Average	36.02x	9.24x	12.02x	3%	13.3B
Weighted average by Cap.	37.60x	12.29x	15.50x	1.62%