Suspension of trading

Valuation Boralex A

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-08-17 EDT			5-day change	1st Jan Change
37.24 ^CAD	+0.03%		-.--%	+47.02%

08-14	Brookfield, La Caisse Closes Acquisition of Boralex	MT
08-14	Brookfield, La Caisse Complete Acquisition of Boralex	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,845	3,559	4,113	3,461	2,950	2,603
Change	-	-26.54%	15.56%	-15.84%	-14.76%	-11.78%
Enterprise Value (EV) ¹	8,424	7,243	7,375	6,611	6,680	6,979
Change	-	-14.02%	1.82%	-10.35%	1.05%	4.47%
P/E	85.9x	217x	137x	44.4x	82x	422x
PBR	4.9x	3.56x	2.45x	2.12x	1.84x	1.69x
PEG	-	-3.1x	1.7x	0x	-1.5x	-5.1x
Capitalization / Revenue	7.65x	5.15x	4.92x	3.39x	3.46x	3.07x
EV / Revenue	13.3x	10.5x	8.82x	6.47x	7.83x	8.22x
EV / EBITDA	21.3x	15.8x	15.8x	12.8x	13.3x	14.6x
EV / EBIT	47.6x	39.6x	37.4x	26.9x	28.9x	38.1x
EV / FCF	45.9x	47.7x	29.2x	56.3x	60x	-10.2x
FCF Yield	2.18%	2.1%	3.43%	1.78%	1.67%	-9.84%
Dividend per Share ²	0.66	0.66	0.66	0.66	0.66	0.66
Rate of return	1.4%	1.9%	1.65%	1.96%	2.3%	2.61%
EPS ²	0.55	0.16	0.292	0.759	0.35	0.06
Distribution rate	120%	413%	226%	87%	189%	1,100%
Net sales ¹	633	691	836	1,022	853	849
EBITDA ¹	395	458	467	516	503	477
EBIT ¹	177	183	197	246	231	183
Net income ¹	55	17	30	78	36	7
Net Debt ¹	3,579	3,684	3,262	3,150	3,730	4,376
Reference price ²	47.24	34.68	40.02	33.68	28.71	25.33
Nbr of stocks (in thousands)	102,554	102,619	102,763	102,766	102,766	102,755
Announcement Date	2/25/21	2/23/22	2/24/23	3/1/24	2/28/25	2/27/26