Valuation Polaris Renewable Energy Inc.

Stocks

Delayed Toronto S.E. 02:51:40 2026-09-23 pm EDT			5-day change	1st Jan Change
13.88 ^CAD	-0.75%		+0.29%	+17.71%

Aug. 25	Polaris Renewable Energy Inc. authorizes a Buyback Plan.	CI
Aug. 25	Polaris Renewable Energy Inc. announces an Equity Buyback for 2,021,205 shares, representing 9.67% of its issued share capital.	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	207.8	-	-
Change	-	-15.97%	-3.42%	-7.6%	-7.43%	15.07%	-	-
Enterprise Value (EV) ¹	333.2	367.7	343.4	310.1	180.6	333.3	379.7	568
Change	-	10.35%	-6.59%	-9.71%	-41.77%	84.58%	13.93%	49.58%
P/E	444x	86.6x	17.9x	66.2x	-66.2x	-216x	59.2x	22.1x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.9x	0x	3.3x	-0x	0x
Capitalization / Revenue	4.37x	3.49x	2.69x	2.57x	2.24x	2.71x	2.56x	1.84x
EV / Revenue	5.6x	5.87x	4.37x	4.09x	2.24x	4.35x	4.67x	5.03x
EV / EBITDA	7.61x	8.18x	5.96x	5.63x	3.19x	6.38x	6.76x	7.07x
EV / EBIT	20.9x	20.9x	12.2x	12.5x	6.89x	17.1x	18.8x	-
EV / FCF	9.19x	11.3x	6.38x	5.78x	-	8.13x	3.55x	4.23x
FCF Yield	10.9%	8.87%	15.7%	17.3%	-	12.3%	28.2%	23.7%
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%	6.03%	6.03%	6.03%
EPS ²	0.03	0.12	0.56	0.14	-0.13	-0.046	0.168	0.45
Distribution rate	2,000%	500%	107%	429%	-462%	-1,304%	357%	133%
Net sales ¹	59.52	62.6	78.52	75.77	80.48	76.56	81.24	113
EBITDA ¹	43.77	44.92	57.66	55.04	56.52	52.22	56.18	80.3
EBIT ¹	15.92	17.61	28.04	24.73	26.22	19.5	20.2	-
Net income ¹	0.501	2.499	11.74	2.99	-2.746	-0.45	3.1	5.4
Net Debt ¹	73.06	149.1	132.3	115	-	125.5	171.9	360.2
Reference price ²	13.323	10.396	10.018	9.264	8.606	9.945	9.945	9.945
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.	-216.2x	4.35x	6.38x	6.03%	208M
HUANENG LANCANG RIVER HYDROPOWER INC.	20.65x	10.38x	14.98x	2.2%	26.75B
ADANI GREEN ENERGY LIMITED	75.01x	18.66x	22.16x	-.--%	22.47B
EDP RENEWABLES, S.A.	27.89x	7.85x	10.02x	1.35%	16.03B
ENGIE BRASIL ENERGIA S.A.	13.02x	5.67x	9.28x	2.87%	8.49B
NORTHLAND POWER INC.	28.18x	4.91x	8.49x	3.25%	4.12B
Average	-8.58x	8.64x	11.89x	2.62%	13.01B
Weighted average by Cap.	36.72x	11.43x	15.05x	1.53%