Company Valuation: Genesis Land Development Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 87.63 131.4 115.4 130.7 185.7 186.4
Change - 49.89% -12.12% 13.2% 42.11% 0.36%
Enterprise Value (EV) 1 80.15 100.9 144.7 197.4 298.7 306
Change - 25.88% 43.46% 36.4% 51.31% 2.45%
P/E 442x 9.63x 25.5x 9.01x 4.69x 4.76x
PBR 0.47x 0.57x 0.51x 0.57x 0.7x 0.62x
PEG - 0x -0.4x 0x 0x -6.05x
Capitalization / Revenue 0.84x 1.2x 0.82x 0.64x 0.51x 0.49x
EV / Revenue 0.77x 0.92x 1.03x 0.97x 0.83x 0.8x
EV / EBITDA - - - - - -
EV / EBIT 95x 6.87x 22.1x 9.9x 5.01x 5.07x
EV / FCF 1.46x -5.92x -2.05x -5.01x -5.36x -17.4x
FCF Yield 68.6% -16.9% -48.9% -20% -18.6% -5.75%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.004728 0.24 0.0795 0.2553 0.6972 0.6917
Distribution rate - - - - - -
Net sales 1 103.9 109.8 140.4 203.3 361.1 381.2
EBITDA - - - - - -
EBIT 1 0.844 14.68 6.557 19.95 59.65 60.41
Net income 1 0.199 10.88 4.52 14.51 39.6 39.24
Net Debt 1 -7.483 -30.46 29.3 66.75 113 119.7
Reference price 2 2.090 2.310 2.030 2.300 3.270 3.290
Nbr of stocks (in thousands) 41,929 56,863 56,863 56,811 56,786 56,646
Announcement Date 3/1/21 3/2/22 3/2/23 3/7/24 3/5/25 3/5/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 134M
16.63x5.21x14.02x3.04% 47.38B
9.3x1.56x8.16x3.82% 32.18B
18.25x4.03x16.32x1.35% 27.9B
5.48x0.66x1.38x9.12% 26.37B
13.89x3.09x14.78x2.52% 25.36B
11.15x2.12x9.92x3.98% 21.12B
7.95x0.88x3.21x2.81% 20.33B
10.79x1.69x14.65x3.5% 19.68B
13.38x6.55x17.49x1.59% 19.4B
Average 11.87x 2.87x 11.10x 3.53% 23.99B
Weighted average by Cap. 12.36x 3.04x 11.24x 3.55%

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. GDC Stock
  4. Valuation Genesis Land Development Corp.