Valuation Polaris Renewable Energy Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 04:00:00 2026-07-16 pm EDT			5-day change	1st Jan Change
15.52 ^CAD	-0.45%		-1.02%	+31.53%

Jul. 07	Polaris Renewable Energy Inc. Executes Mixed Investment Agreement for Three Mexico Projects with Cfe	CI
Jun. 26	Polaris Renewable Energy Inc. - Shareholder/Analyst Call

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	231	-	-
Change	-	-15.97%	-3.42%	-7.6%	-7.43%	27.92%	-	-
Enterprise Value (EV) ¹	333.2	367.7	343.4	310.1	180.6	365.2	355.6	231
Change	-	10.35%	-6.59%	-9.71%	-41.77%	102.28%	-2.63%	-35.06%
P/E	444x	86.6x	17.9x	66.2x	-66.2x	132x	31.6x	25.1x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.9x	0x	-1x	0x	1x
Capitalization / Revenue	4.37x	3.49x	2.69x	2.57x	2.24x	2.99x	2.72x	1.9x
EV / Revenue	5.6x	5.87x	4.37x	4.09x	2.24x	4.73x	4.19x	1.9x
EV / EBITDA	7.61x	8.18x	5.96x	5.63x	3.19x	6.88x	6x	2.56x
EV / EBIT	20.9x	20.9x	12.2x	12.5x	6.89x	18.1x	17.3x	-
EV / FCF	9.19x	11.3x	6.38x	5.78x	-	8.63x	7.63x	-
FCF Yield	10.9%	8.87%	15.7%	17.3%	-	11.6%	13.1%	-
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%	5.43%	5.43%	5.43%
EPS ²	0.03	0.12	0.56	0.14	-0.13	0.084	0.35	0.44
Distribution rate	2,000%	500%	107%	429%	-462%	714%	171%	136%
Net sales ¹	59.52	62.6	78.52	75.77	80.48	77.24	84.78	121.6
EBITDA ¹	43.77	44.92	57.66	55.04	56.52	53.08	59.24	90.2
EBIT ¹	15.92	17.61	28.04	24.73	26.22	20.2	20.6	-
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	-	134.3	124.7	-
Reference price ²	13.32	10.40	10.02	9.26	8.61	11.05	11.05	11.05
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
POLARIS RENEWABLE ENERGY INC.	132.12x	4.74x	6.9x	5.41%	232M
ADANI GREEN ENERGY LIMITED	80.51x	20.28x	23.51x	-.--%	26.63B
HUANENG LANCANG RIVER HYDROPOWER INC.	20.55x	9.6x	13.47x	2.43%	26.99B
EDP RENEWABLES, S.A.	32.44x	8.26x	10.72x	1.22%	16.89B
ENGIE BRASIL ENERGIA S.A.	10.57x	5.03x	8.22x	4.08%	6.88B
CLEARWAY ENERGY, INC.	-42.92x	7.43x	8.98x	5.46%	4.17B
Average	38.88x	9.22x	11.97x	3.1%	13.63B
Weighted average by Cap.	38.76x	12.29x	15.48x	1.69%