Valuation Polaris Renewable Energy Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 01:30:00 19/06/2026 am IST			5-day change	1st Jan Change
14.87 ^CAD	+1.16%		+2.06%	+26.02%

09/06	Polaris Renewable Energy Inc. Announces Mexico?s Secretary of Energy, and the Federal Electricity Commission Completes First National Competitive Selection Process Under the CFE Mixed Development Program	CI
12/05	Polaris Renewable Energy Inc Enters Battery Energy Storage System Standard Offer Agreement with Puerto Rico Electric Power Authority	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	218.9	-	-
Change	-	-15.97%	-3.42%	-7.6%	-7.43%	21.25%	-	-
Enterprise Value (EV) ¹	333.2	367.7	343.4	310.1	180.6	353.1	343.3	218.9
Change	-	10.35%	-6.59%	-9.71%	-41.77%	95.53%	-2.76%	-36.23%
P/E	444x	86.6x	17.9x	66.2x	-66.2x	119x	29.5x	23.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.9x	0x	-1x	0x	1x
Capitalization / Revenue	4.37x	3.49x	2.69x	2.57x	2.24x	2.83x	2.58x	1.8x
EV / Revenue	5.6x	5.87x	4.37x	4.09x	2.24x	4.56x	4.04x	1.8x
EV / EBITDA	7.61x	8.18x	5.96x	5.63x	3.19x	6.64x	5.78x	2.43x
EV / EBIT	20.9x	20.9x	12.2x	12.5x	6.89x	17x	16.2x	-
EV / FCF	9.19x	11.3x	6.38x	5.78x	-	8.35x	7.37x	-
FCF Yield	10.9%	8.87%	15.7%	17.3%	-	12%	13.6%	-
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%	5.73%	5.73%	5.73%
EPS ²	0.03	0.12	0.56	0.14	-0.13	0.088	0.355	0.44
Distribution rate	2,000%	500%	107%	429%	-462%	682%	169%	136%
Net sales ¹	59.52	62.6	78.52	75.77	80.48	77.36	84.9	121.6
EBITDA ¹	43.77	44.92	57.66	55.04	56.52	53.2	59.36	90.2
EBIT ¹	15.92	17.61	28.04	24.73	26.22	20.8	21.2	-
Net income ¹	0.501	2.499	11.74	2.99	-2.746	1.2	5.2	5.4
Net Debt ¹	73.06	149.1	132.3	115	-	134.1	124.4	-
Reference price ²	13.32	10.40	10.02	9.26	8.61	10.48	10.48	10.48
Nbr of stocks (in thousands)	19,525	21,026	21,074	21,055	20,980	20,893	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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.	119.08x	4.56x	6.64x	5.73%	22Cr
HUANENG LANCANG RIVER HYDROPOWER INC.	19.77x	10.09x	14.15x	2.24%	2.6TCr
ADANI GREEN ENERGY LIMITED	75.87x	19.47x	22.58x	-.--%	2.56TCr
EDP RENEWABLES, S.A.	31.44x	7.98x	10.47x	1.27%	1.64TCr
ENGIE BRASIL ENERGIA S.A.	11.55x	5.4x	8.77x	3.63%	755.17Cr
CLEARWAY ENERGY, INC.	-48.66x	7.52x	9.1x	5.11%	445.53Cr
Average	34.84x	9.17x	11.95x	3%	1.34TCr
Weighted average by Cap.	35.74x	12.05x	15.28x	1.63%