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 80.76 - -
Change - 19.91% 6.33% - -
Enterprise Value (EV) 1 63.34 53.55 87.37 88.21 85.13
Change - -15.46% 63.16% 0.97% -3.49%
P/E -54x -45.5x 41x 13.7x -
PBR - - - - -
PEG - - -0x 0x -
Capitalization / Revenue - 3.64x 1.62x 0.84x 0.95x
EV / Revenue - 2.56x 1.75x 0.92x 1x
EV / EBITDA - 15.2x 21.9x 8.43x 7.57x
EV / EBIT - - 50.5x 13.6x 22.8x
EV / FCF - 27.9x 193x 17.3x 11.6x
FCF Yield - 3.58% 0.52% 5.79% 8.61%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.01 -0.01 0.01 0.03 -
Distribution rate - - - - -
Net sales 1 - 20.89 49.96 95.97 85.37
EBITDA 1 - 3.528 3.988 10.46 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 0.4100 0.4100 0.4100
Nbr of stocks (in thousands) 1,17,296 1,66,927 1,96,981 - -
Announcement Date 22/04/25 29/04/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
41x1.56x17.83x - 5.01Cr
15.77x0.61x9.06x-.--% 1.41TCr
22.82x0.93x9.87x1.94% 651.38Cr
15.73x0.7x7.3x2.37% 606.22Cr
19.71x0.33x5.31x2.34% 592.31Cr
19.11x0.71x12.09x0.94% 579.89Cr
14.99x0.92x6.46x2.82% 421.5Cr
14.25x1.23x7.55x5.68% 315.43Cr
15.31x0.44x7.36x1.38% 311.46Cr
13.96x0.59x4.54x5.17% 309.14Cr
Average 19.27x 0.80x 8.74x 2.52% 520.03Cr
Weighted average by Cap. 17.21x 0.69x 8.20x 1.86%

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.