Company Valuation: Green Rise Foods Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 78.61 54.17 25.51 24.18 26.17 11.43
Change - -31.1% -52.9% -5.22% 8.23% -56.32%
Enterprise Value (EV) 1 96.07 88.9 70.83 70.97 70.27 53.9
Change - -7.47% -20.32% 0.19% -0.99% -23.29%
P/E Ratio 111x -15x -13.8x -11.8x 471x -17.7x
PBR 9.89x 11.2x 7.38x 15.5x 11.9x 6.19x
PEG - 0x 0.3x -1.1x -5x 0x
Capitalization / Revenue 5.1x 3.06x 1.11x 0.91x 0.86x 0.36x
EV / Revenue 6.23x 5.02x 3.07x 2.68x 2.32x 1.69x
EV / EBITDA 23.9x -90x 291x 30.4x 9.37x 5.22x
EV / EBIT 36.9x -29x -32.3x -180x 31.2x 29.3x
EV / FCF -443x -24.8x -30.5x -12.5x -169x 25.6x
FCF Yield -0.23% -4.04% -3.27% -7.98% -0.59% 3.91%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0158 -0.08 -0.04 -0.0442 0.001167 -0.0136
Distribution rate - - - - - -
Net sales 1 15.41 17.71 23.06 26.47 30.27 31.94
EBITDA 1 4.025 -0.988 0.243 2.334 7.497 10.32
EBIT 1 2.602 -3.065 -2.19 -0.395 2.25 1.84
Net income 1 0.865 -3.415 -1.768 -2.053 0.055 -0.647
Net Debt 1 17.46 34.73 45.32 46.79 44.1 42.47
Reference price 2 1.7500 1.2000 0.5500 0.5200 0.5500 0.2400
Nbr of stocks (in thousands) 44,922 45,139 46,389 46,506 47,589 47,639
Announcement Date 4/26/21 4/29/22 4/20/23 4/17/24 4/21/25 5/1/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.46M
14.24x0.5x6.57x2.43% 5.25B
15.61x0.79x7.33x4.16% 508M
8.78x - - 2.93% 367M
-110.81x - - - 304M
Average -18.05x 0.65x 6.95x 3.17% 1.29B
Weighted average by Cap. 8.12x 0.53x 6.64x 2.6%

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. GRF Stock
  4. Valuation Green Rise Foods Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!