Company Valuation: PharmaCorp Rx Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 63.34 75.95 78.34 - -
Change - 19.91% 3.14% - -
Enterprise Value (EV) 1 63.34 53.55 84.94 85.79 82.71
Change - -15.46% 58.63% 1% -3.59%
P/E -54x -45.5x 45x 15x -
PBR - - - - -
PEG - - -0x 0x -
Capitalization / Revenue - 3.64x 1.55x 0.8x 0.92x
EV / Revenue - 2.56x 1.68x 0.87x 0.97x
EV / EBITDA - 15.2x 20.9x 8.08x 7.36x
EV / EBIT - - 49.1x 13.2x 22.1x
EV / FCF - 27.9x -69.2x 16.4x 11.3x
FCF Yield - 3.58% -1.45% 6.09% 8.86%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.01 -0.01 0.01 0.03 -
Distribution rate - - - - -
Net sales 1 - 20.89 50.61 98.12 85.37
EBITDA 1 - 3.528 4.061 10.62 11.24
EBIT 1 - - 1.731 6.508 3.737
Net income 1 -1.013 -1.481 1.5 6.7 -
Net Debt 1 - -22.4 6.603 7.451 4.371
Reference price 2 0.5400 0.4550 0.4500 0.4500 0.4500
Nbr of stocks (in thousands) 117,296 166,927 174,082 - -
Announcement Date 4/22/25 A 4/29/26 A - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
46x1.71x21.34x - 57.97M
16.08x0.63x9.38x-.--% 14.34B
16.37x0.73x7.65x2.27% 6.48B
20.28x0.76x12.85x1.1% 6.29B
14.64x0.9x6.2x2.87% 4.12B
14.45x1.24x7.59x5.57% 3.22B
14.02x0.59x4.57x5.15% 3.1B
13.24x0.79x5.91x4.91% 2.78B
35.35x - - - 2.75B
Average 21.16x 0.92x 9.44x 3.12% 4.79B
Weighted average by Cap. 17.41x 0.75x 8.58x 2.01%

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. PCRX Stock
  4. Valuation PharmaCorp Rx Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!