Company Valuation: BRP Inc.

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 8,664 8,743 6,394 5,074 7,545 5,679 - -
Change - 0.92% -26.87% -20.64% 48.69% -24.73% - -
Enterprise Value (EV) 1 10,438 11,528 8,854 8,024 9,797 7,917 7,732 7,527
Change - 10.44% -23.2% -9.37% 22.1% -19.2% -2.34% -2.64%
P/E 11.3x 10.4x 8.96x 82.7x 22.1x 27x 15.2x 9.05x
PBR -64.8x 16.4x 8.09x 21.5x 12.4x 8.58x 8.7x 7.15x
PEG - 0.7x -0.8x -0.9x 0x -0.7x 0.2x 0.1x
Capitalization / Revenue 1.13x 0.87x 0.62x 0.65x 0.89x 0.6x 0.58x 0.55x
EV / Revenue 1.36x 1.15x 0.85x 1.02x 1.16x 0.84x 0.79x 0.73x
EV / EBITDA 7.14x 6.76x 5.21x 7.72x 8.88x 7.56x 6.61x 5.48x
EV / EBIT 8.79x 8.43x 6.72x 12.7x 24.5x 14.8x 11.4x 8.74x
EV / FCF 74x -1,164x 8.26x 25.6x 11.2x 13.3x 14x 10.4x
FCF Yield 1.35% -0.09% 12.1% 3.91% 8.89% 7.54% 7.15% 9.57%
Dividend per Share 2 0.52 0.64 0.72 0.845 0.895 0.9734 1.063 1.128
Rate of return 0.49% 0.58% 0.85% 1.22% 0.87% 1.22% 1.33% 1.41%
EPS 2 9.31 10.67 9.47 0.84 4.64 2.953 5.257 8.817
Distribution rate 5.59% 6% 7.6% 101% 19.3% 33% 20.2% 12.8%
Net sales 1 7,648 10,033 10,367 7,830 8,443 9,408 9,821 10,351
EBITDA 1 1,462 1,706 1,700 1,040 1,103 1,047 1,170 1,373
EBIT 1 1,187 1,367 1,318 633.2 399.4 533.1 679.8 861.6
Net income 1 794.6 865.4 744.5 62.7 340.4 204.6 376.8 612.8
Net Debt 1 1,775 2,785 2,460 2,950 2,253 2,238 2,052 1,848
Reference price 2 105.65 111.03 84.84 69.50 102.77 79.82 79.82 79.82
Nbr of stocks (in thousands) 82,005 78,745 75,366 73,010 73,415 71,150 - -
Announcement Date 3/25/22 3/23/23 3/28/24 3/26/25 3/26/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.67x2.12x12.66x2.08% 9.42B
14.84x1.31x10.8x3.15% 5.87B
-139x8.93x-216.46x - 5.8B
20.91x2.13x12.25x1.13% 4.89B
16.18x1.02x8.07x2.69% 4.24B
14.54x0.71x7.5x4.01% 4.07B
27.03x0.84x7.56x1.22% 3.98B
17.92x1.91x8.15x3.88% 3.74B
18.43x0.41x7.27x3.07% 3.59B
Average 2.39x 2.15x -15.80x 2.65% 5.07B
Weighted average by Cap. 0.88x 2.39x -18.90x 2.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield