Company Valuation: Green Plains Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,863 1,809 1,501 612.9 684.4 1,038 - -
Change - -2.92% -17.01% -59.17% 11.66% 51.65% - -
Enterprise Value (EV) 1 2,035 2,075 1,776 1,028 897.4 1,242 1,215 1,038
Change - 1.98% -14.41% -42.1% -12.71% 38.37% -2.14% -14.59%
P/E -24.7x -13.3x -15.9x -7.35x -5.44x 8.13x 9.96x 5.15x
PBR 1.96x 1.99x 1.78x 0.71x 0.86x 1.31x 1.18x -
PEG - -0.2x 0.5x 0.4x -0.1x -0x -0.5x 0.1x
Capitalization / Revenue 0.66x 0.49x 0.46x 0.25x 0.33x 0.53x 0.46x 0.29x
EV / Revenue 0.72x 0.57x 0.54x 0.42x 0.43x 0.64x 0.54x 0.29x
EV / EBITDA 23.3x -2,524x 39x 54.9x 9.55x 4.24x 4.88x -
EV / EBIT 79.8x -21x -28.8x -21.7x -13.3x 6.49x 7.66x 3.14x
EV / FCF -11.1x -14.5x -34.3x -8.22x 12.2x 20.4x 8.05x 5.67x
FCF Yield -8.99% -6.88% -2.91% -12.2% 8.21% 4.9% 12.4% 17.6%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.41 -2.29 -1.59 -1.29 -1.8 1.822 1.488 2.88
Distribution rate - - - - - - - -
Net sales 1 2,827 3,663 3,296 2,459 2,092 1,948 2,238 3,600
EBITDA 1 87.38 -0.822 45.51 18.72 94.01 292.6 249.2 -
EBIT 1 25.51 -98.95 -61.58 -47.46 -67.25 191.4 158.6 331
Net income 1 -65.99 -127.2 -93.38 -82.5 -121.3 154.5 122.5 157
Net Debt 1 171.6 266.3 274.8 415.2 213 203.8 177.3 -
Reference price 2 34.76 30.50 25.22 9.48 9.80 14.82 14.82 14.82
Nbr of stocks (in thousands) 53,596 59,295 59,513 64,651 69,835 70,030 - -
Announcement Date 2/11/22 2/8/23 2/7/24 2/7/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.81x - - - 389M
-1.84x2.58x49.56x-.--% 138M
Average 4.98x 2.58x 49.56x 0% 263.45M
Weighted average by Cap. 8.24x 2.58x 49.56x 0%

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

  1. Stock Market
  2. Stocks
  3. GPRE Stock
  4. G3V Stock
  5. Valuation Green Plains Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!