Company Valuation: GreenFirst Forest Products Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 35 330.3 271.7 168.7 118.2 41.65
Change - 843.63% -17.74% -37.91% -29.92% -64.77%
Enterprise Value (EV) 1 33.3 414.3 304 191.9 112.2 74.8
Change - 1,144.16% -26.62% -36.88% -41.54% -33.32%
P/E -13.4x -15.2x -299x -3.59x -2x -0.41x
PBR 2.87x 1.44x 1.21x 0.91x 0.81x 0.69x
PEG - -1.4x 3.1x -0x 1.56x -0x
Capitalization / Revenue - 1,733,968x 552,084x 411,833x 417,932x 137,205x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -13x 81.2x 12.4x -4.07x 575x -0.89x
EV / FCF -2.73x -4x -12.5x 5.77x 6.07x -1.27x
FCF Yield -36.6% -25% -7.98% 17.3% 16.5% -78.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.1 -1.222 -0.0512 -2.648 -2.614 -4.353
Distribution rate - - - - - -
Net sales - 190.5 492.1 409.6 282.9 303.5
EBITDA - 12.13 43.38 -30.98 15.83 -70.75
EBIT 1 -2.566 5.102 24.53 -47.16 0.195 -84.28
Net income 1 -2.25 -9.619 -0.91 -47.02 -47.07 -98.84
Net Debt 1 -1.701 84.03 32.35 23.2 -6.038 33.15
Reference price 2 14.700 18.600 15.300 9.500 5.230 1.800
Nbr of stocks (in thousands) 2,381 17,757 17,757 17,757 22,603 23,138
Announcement Date 4/29/21 A 3/23/22 A 3/14/23 A 3/14/24 A 3/14/25 A 3/26/26 A
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 30.58M
32.71x4.42x16.2x2.82% 7.95B
20.14x0.72x8.65x - 5.14B
-7.59x0.43x12.79x - 1.16B
41.25x2.08x17.69x0.4% 676M
Average 21.62x 1.91x 13.83x 1.61% 2.99B
Weighted average by Cap. 25.63x 2.73x 13.40x 2.63%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GFP Stock
  4. Valuation GreenFirst Forest Products Inc.