Company Valuation: Boralex A

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 3,559 4,113 3,461 2,950 2,603 3,827
Change - 15.56% -15.84% -14.76% -11.78% 47.02%
Enterprise Value (EV) 7,212 7,359 6,602 6,376 6,646 3,827
Change - 2.03% -10.28% -3.42% 4.22% -42.42%
P/E 217x 133x 44.3x 82x 422x 45.4x
PBR 3.56x 2.45x 2.13x 1.84x 1.31x -
PEG - 1.5x 0x -1.5x -5.1x 0x
Capitalization / Revenue 5,303,750x 5,027,591x 3,482,055x 3,611,279x 3,269,829x -
EV / Revenue - - - - - -
EV / EBITDA 0x 0x 0x 0x 0x 4.98x
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.66 0.66 0.66 0.66 0.66 -
Rate of return 1.9% 1.65% 1.96% 2.3% 2.61% -
EPS 2 0.16 0.3 0.76 0.35 0.06 0.82
Distribution rate 413% 220% 86.8% 189% 1,100% -
Net sales 671 818 994 817 796 -
EBITDA 1 535 552 675 581 655 768
EBIT 238 112 226 226 166 -
Net income 1 17 30 78 36 7 84
Net Debt 3,653 3,246 3,141 3,426 4,043 -
Reference price 2 34.68 40.02 33.68 28.71 25.33 37.24
Nbr of stocks (in thousands) 102,619 102,763 102,766 102,766 102,755 102,755
Announcement Date 2/23/22 A 2/24/23 A 3/1/24 A 2/28/25 A 2/27/26 A -
1CAD in Million2
Estimates

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA