Company Valuation: Organigram Global Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 875.5 382.7 144.9 266 378.8 185.8 - -
Change - -56.28% -62.13% 83.53% 42.4% -50.94% - -
Enterprise Value (EV) 692.2 284.4 144.9 266 378.8 185.8 185.8 185.8
Change - -58.92% -49.03% 83.53% 42.4% -50.94% 0% 0%
P/E -5.73x -26.5x -0.59x -5.14x -14.5x 10.2x 33x 15.5x
PBR - - - - - - - -
PEG - 0.3x -0x 0.1x 0.2x -0x -0.5x 0x
Capitalization / Revenue 11.1x 2.62x 0.9x 1.66x 1.46x 0.55x 0.42x 0.4x
EV / Revenue 0x 0x 0x 0x 0x 0.55x 0.42x 0.4x
EV / EBITDA -0x 0x 0x 0x 0x 7.97x 4.12x 2.96x
EV / EBIT -0x -0x -0x -0x -0x -11.3x 16.1x -
EV / FCF -0x -0x -0x -0x -0x -10.4x 6.39x -
FCF Yield -4.61% -22.2% -46.9% -0.32% -6.5% -9.63% 15.7% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.04 -0.184 -3.058 -0.477 -0.194 0.13 0.04 0.085
Distribution rate - - - - - - - -
Net sales 1 79.16 145.8 161.6 159.8 259.2 339.6 440.8 470
EBITDA 1 -30.03 3.484 5.951 8.416 21.86 23.3 45.12 62.7
EBIT 1 -76.99 -34.11 -275.8 -35.67 -15.3 -16.43 11.55 -
Net income 1 -130.7 -14.28 -248.6 -45.44 -24.76 18.88 6.53 11.3
Net Debt -183.2 -98.37 - - - - - -
Reference price 2 11.680 4.880 1.800 2.450 2.820 1.320 1.320 1.320
Nbr of stocks (in thousands) 74,954 78,427 80,520 108,573 134,326 140,775 - -
Announcement Date 11/23/21 A 11/29/22 A 12/19/23 A 12/18/24 A 12/16/25 A - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.15x - - - 132M
13.47x1.1x5.52x - 221M
15.83x - - - 133M
-1.56x1.05x5.83x - 79.9M
-0.99x0.62x2.75x - 79.16M
Average 7.38x 0.92x 4.70x 128.97M
Weighted average by Cap. 9.64x 0.99x 5.00x

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. OGI Stock
  4. Valuation Organigram Global Inc.