Valuation Polaris Renewable Energy Inc.

Stocks

Market Closed - Toronto S.E. 23:00:00 10/09/2026 +03			5-day change	1st Jan Change
14.20 ^CAD	-0.91%		-0.07%	+20.34%

08-25	Polaris Renewable Energy Inc. authorizes a Buyback Plan.	CI
08-25	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	216.7	-	-
Change	-	-15.97%	-3.42%	-7.6%	-7.43%	19.99%	-	-
Enterprise Value (EV) ¹	333.2	367.7	343.4	310.1	180.6	342.2	388.6	576.9
Change	-	10.35%	-6.59%	-9.71%	-41.77%	89.5%	13.57%	48.45%
P/E	444x	86.6x	17.9x	66.2x	-66.2x	-223x	61.2x	22.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.9x	0x	3.5x	-0x	0x
Capitalization / Revenue	4.37x	3.49x	2.69x	2.57x	2.24x	2.83x	2.67x	1.92x
EV / Revenue	5.6x	5.87x	4.37x	4.09x	2.24x	4.47x	4.78x	5.1x
EV / EBITDA	7.61x	8.18x	5.96x	5.63x	3.19x	6.55x	6.92x	7.18x
EV / EBIT	20.9x	20.9x	12.2x	12.5x	6.89x	17.5x	19.2x	-
EV / FCF	9.19x	11.3x	6.38x	5.78x	-	8.35x	3.63x	4.29x
FCF Yield	10.9%	8.87%	15.7%	17.3%	-	12%	27.5%	23.3%
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%	5.84%	5.84%	5.84%
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	13.32	10.40	10.02	9.26	8.61	10.28	10.28	10.28
Nbr of stocks (in thousands)	19,525	21,026	21,074	21,055	20,980	20,893	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/22/24 A	2/20/25 A	2/19/26 A	-	-	-

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.	-225.53x	4.47x	6.55x	5.78%	217M
HUANENG LANCANG RIVER HYDROPOWER INC.	20.6x	9.83x	14.03x	2.26%	27.07B
ADANI GREEN ENERGY LIMITED	75.64x	18.76x	22.29x	-.--%	22.76B
EDP RENEWABLES, S.A.	27.37x	7.85x	10.05x	1.36%	16.18B
ENGIE BRASIL ENERGIA S.A.	13.05x	5.68x	9.34x	2.86%	8.52B
NORTHLAND POWER INC.	27.43x	4.85x	8.38x	3.34%	4.08B
Average	-10.24x	8.57x	11.77x	2.6%	13.14B
Weighted average by Cap.	36.74x	11.28x	14.78x	1.55%