Company Valuation: Organigram Global Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 875.5 382.7 144.9 266 378.8 232.3 - -
Change - -56.28% -62.13% 83.53% 42.4% -38.68% - -
Enterprise Value (EV) 692.2 284.4 144.9 266 378.8 232.3 232.3 232.3
Change - -58.92% -49.03% 83.53% 42.4% -38.68% 0% 0%
P/E -5.73x -26.5x -0.59x -5.14x -14.5x 2.05x 20.6x 12.7x
PBR - - - - - - - -
PEG - 0.3x -0x 0.1x 0.2x -0x -0.2x 0.2x
Capitalization / Revenue 11.1x 2.62x 0.9x 1.66x 1.46x 0.66x 0.51x 0.48x
EV / Revenue 0x 0x 0x 0x 0x 0.66x 0.51x 0.48x
EV / EBITDA -0x 0x 0x 0x 0x 6.35x 3.72x 2.96x
EV / EBIT -0x -0x -0x -0x -0x -24.6x 15.3x -
EV / FCF -0x -0x -0x -0x -0x -3.91x 6.52x -
FCF Yield -4.61% -22.2% -46.9% -0.32% -6.5% -25.6% 15.3% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.04 -0.184 -3.058 -0.477 -0.194 0.806 0.08 0.13
Distribution rate - - - - - - - -
Net sales 1 79.16 145.8 161.6 159.8 259.2 349.8 458.1 486.6
EBITDA 1 -30.03 3.484 5.951 8.416 21.86 36.58 62.46 78.55
EBIT 1 -76.99 -34.11 -275.8 -35.67 -15.3 -9.445 15.19 -
Net income 1 -130.7 -14.28 -248.6 -45.44 -24.76 128.3 8.1 13.8
Net Debt -183.2 -98.37 - - - - - -
Reference price 2 11.680 4.880 1.800 2.450 2.820 1.650 1.650 1.650
Nbr of stocks (in thousands) 74,954 78,427 80,520 1,08,573 1,34,326 1,40,775 - -
Announcement Date 23/11/21 29/11/22 19/12/23 18/12/24 16/12/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2.03x - - - 17Cr
15.21x1.72x7.94x - 35Cr
16.67x - - - 14Cr
-1.07x0.67x2.91x - 8.94Cr
Average 8.21x 1.19x 5.42x 18.82Cr
Weighted average by Cap. 10.61x 1.51x 6.92x

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.