Valuation Polaris Renewable Energy Inc.

Stocks

Market Closed - Toronto S.E. 01:30:00 03/10/2026 am IST			5-day change	1st Jan Change
13.69 ^CAD	+0.22%		+0.44%	+16.02%

25/08	Polaris Renewable Energy Inc. authorizes a Buyback Plan.	CI
25/08	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	200.6	-	-
Change	-	-15.97%	-3.42%	-7.6%	-7.43%	11.12%	-	-
Enterprise Value (EV) ¹	333.2	367.7	343.4	310.1	180.6	326.1	372.6	560.8
Change	-	10.35%	-6.59%	-9.71%	-41.77%	80.63%	14.24%	50.53%
P/E	444x	86.6x	17.9x	66.2x	-66.2x	-209x	57.2x	21.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	-0.9x	0x	3.2x	-0x	0x
Capitalization / Revenue	4.37x	3.49x	2.69x	2.57x	2.24x	2.62x	2.47x	1.78x
EV / Revenue	5.6x	5.87x	4.37x	4.09x	2.24x	4.26x	4.59x	4.96x
EV / EBITDA	7.61x	8.18x	5.96x	5.63x	3.19x	6.25x	6.63x	6.98x
EV / EBIT	20.9x	20.9x	12.2x	12.5x	6.89x	16.7x	18.4x	-
EV / FCF	9.19x	11.3x	6.38x	5.78x	-	7.95x	3.48x	4.17x
FCF Yield	10.9%	8.87%	15.7%	17.3%	-	12.6%	28.7%	24%
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%	6.25%	6.25%	6.25%
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	13.323	10.396	10.018	9.264	8.606	9.603	9.603	9.603
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.	-208.77x	4.26x	6.25x	6.25%	20Cr
ADANI POWER LIMITED	29.88x	6.96x	18.79x	-.--%	3.94TCr
NTPC LTD	13.71x	2.71x	10.12x	3.04%	3.18TCr
CGN POWER CO., LTD.	12.45x	6.71x	13.96x	3.53%	2.91TCr
HUANENG LANCANG RIVER HYDROPOWER INC.	21.1x	10.58x	15.24x	2.14%	2.75TCr
CHINA NATIONAL NUCLEAR POWER CO., LTD.	22.35x	7.65x	12.48x	1.73%	2.71TCr
ADANI GREEN ENERGY LIMITED	73.4x	18.41x	21.87x	-.--%	2.19TCr
SDIC POWER HOLDINGS CO., LTD	16.12x	5.06x	10.05x	3.49%	1.82TCr
Average	-2.47x	7.79x	13.59x	2.52%	2.44TCr
Weighted average by Cap.	25.71x	7.94x	14.80x	1.9%