Valuation Green Plains Inc. London S.E.

Stocks

Market Closed - London S.E. 10:36:42 2021-01-27 EST			5-day change	1st Jan Change
19.22 ^USD	+1.53%		+28.40%	+97.95%

08-06	Green Plains Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-06	Tranche Update on Green Plains Inc.'s Equity Buyback Plan announced on August 14, 2014.	CI

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	1,046	-	-
Change	-	-2.92%	-17.01%	-59.17%	11.66%	52.81%	-	-
Enterprise Value (EV) ¹	2,035	2,075	1,776	1,028	897.4	1,253	1,165	961.8
Change	-	1.98%	-14.41%	-42.1%	-12.71%	39.58%	-6.99%	-17.45%
P/E	-24.7x	-13.3x	-15.9x	-7.35x	-5.44x	7.38x	8.69x	7.8x
PBR	1.96x	1.99x	1.78x	0.71x	0.86x	1.24x	1.09x	0.83x
PEG	-	-0.2x	0.5x	0.4x	-0.1x	-0x	-0.6x	0.7x
Capitalization / Revenue	0.66x	0.49x	0.46x	0.25x	0.33x	0.55x	0.53x	0.51x
EV / Revenue	0.72x	0.57x	0.54x	0.42x	0.43x	0.66x	0.59x	0.47x
EV / EBITDA	23.3x	-2,524x	39x	54.9x	9.55x	4.07x	4.22x	3.13x
EV / EBIT	79.8x	-21x	-28.8x	-21.7x	-13.3x	6.07x	6.47x	4.54x
EV / FCF	-11.1x	-14.5x	-34.3x	-8.22x	12.2x	9.18x	7.4x	-
FCF Yield	-8.99%	-6.88%	-2.91%	-12.2%	8.21%	10.9%	13.5%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.41	-2.29	-1.59	-1.29	-1.8	2.023	1.717	1.912
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,827	3,663	3,296	2,459	2,092	1,888	1,958	2,057
EBITDA ¹	87.38	-0.822	45.51	18.72	94.01	308	276.3	307.5
EBIT ¹	25.51	-98.95	-61.58	-47.46	-67.25	206.5	179.9	211.9
Net income ¹	-65.99	-127.2	-93.38	-82.5	-121.3	170.7	144.5	161.5
Net Debt ¹	171.6	266.3	274.8	415.2	213	206.8	119.2	-84.06
Reference price ²	34.76	30.50	25.22	9.48	9.80	14.92	14.92	14.92
Nbr of stocks (in thousands)	53,596	59,295	59,513	64,651	69,835	70,095	-	-
Announcement Date	2/11/22	2/8/23	2/7/24	2/7/25	2/5/26	-	-	-

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.($)
GREEN PLAINS INC.	7.38x	0.66x	4.07x	-.--%	1.05B
ALTO INGREDIENTS, INC.	9.82x	-	-	-	289M
AEMETIS, INC.	-2.04x	2.75x	27.7x	-.--%	129M
Average	5.05x	1.71x	15.88x	0%	488.11M
Weighted average by Cap.	7.03x	0.89x	6.67x	0%