Company Valuation: Grand River Commerce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 34 50.63 38.65 24.15 20.06 26.82
Change - 48.94% -23.67% -37.5% -16.93% 33.68%
Enterprise Value (EV) 1 -13.82 -21.17 15.26 54.22 49.33 14.72
Change - -53.21% 172.06% 255.37% -9.02% -70.17%
P/E 11.7x 16x -17.6x -3.31x -38.4x 42.2x
PBR 0.8x 1.11x 0.9x 0.68x 0.57x 0.74x
PEG - 1.72x 0x -0x 0.4x -0x
Capitalization / Revenue 2.43x 3.05x 2.57x 1.82x 1.48x 1.99x
EV / Revenue -0.99x -1.28x 1.01x 4.09x 3.63x 1.09x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.43 0.47 -0.3122 -1.037 -0.0743 0.0904
Distribution rate - - - - - -
Net sales 1 14.01 16.58 15.06 13.25 13.58 13.49
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 3.031 3.317 -2.174 -7.3 -0.523 0.636
Net Debt 1 -47.81 -71.8 -23.39 30.06 29.27 -12.1
Reference price 2 5.050 7.500 5.500 3.430 2.850 3.810
Nbr of stocks (in thousands) 6,732 6,751 7,026 7,041 7,039 7,039
Announcement Date 24/03/21 24/03/22 14/04/23 03/05/24 27/03/25 02/04/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.68Cr
13.21x - - 1.9% 89TCr
6.33x - - 4.9% 41TCr
11.88x - - 2.17% 38TCr
6.72x - - 4.71% 36TCr
12.19x - - 4.27% 34TCr
6.23x - - 4.95% 33TCr
6.82x - - 4.67% 30TCr
17.45x - - 2.41% 28TCr
14.32x - - 2.75% 26TCr
Average 10.57x 3.64% 35.49TCr
Weighted average by Cap. 10.74x 3.41%

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. GNRV Stock
  4. Valuation Grand River Commerce, Inc.