Company Valuation: Greystone Logistics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026
Market Cap 1 35.74 22.19 23.74 33.94 36.18 5.454
Change - -37.9% 6.98% 42.94% 6.6% -84.92%
Enterprise Value (EV) 1 51.26 34.73 45.63 47.06 50.89 23.47
Change - -32.24% 31.38% 3.12% 8.14% -53.87%
P/E 12.2x 5.93x 4.25x 8x 19.4x -0.66x
PBR 3.57x 1.62x 1.21x 1.42x 1.8x 0.47x
PEG - 0.2x 0.1x -0.3x -0.4x 0x
Capitalization / Revenue 0.55x 0.3x 0.39x 0.55x 0.63x 0.2x
EV / Revenue 0.79x 0.47x 0.75x 0.76x 0.88x 0.85x
EV / EBITDA 4.25x 4.38x 3.18x 3.83x 5.45x -13.4x
EV / EBIT 8.2x 13.5x 4.99x 7.19x 14.2x -3.02x
EV / FCF 5.02x 37.3x -5.44x 7.17x 17.9x -462x
FCF Yield 19.9% 2.68% -18.4% 13.9% 5.6% -0.22%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1036 0.1323 0.1974 0.15 0.0673 -0.302
Distribution rate - - - - - -
Net sales 1 64.93 74.17 60.76 61.78 57.87 27.54
EBITDA 1 12.05 7.934 14.34 12.28 9.344 -1.747
EBIT 1 6.255 2.574 9.143 6.547 3.571 -7.768
Net income 1 3.353 4.267 6.339 5.027 2.351 -8.236
Net Debt 1 15.52 12.54 21.89 13.12 14.71 18.02
Reference price 2 1.2600 0.7848 0.8395 1.2000 1.3050 0.2000
Nbr of stocks (in thousands) 28,361 28,280 28,280 28,280 27,721 27,271
Announcement Date 8/20/21 8/19/22 8/28/23 9/13/24 8/29/25 8/31/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.95M
13.78x0.77x5.58x4.97% 20.24B
18.56x3.83x11.89x6.61% 19.27B
-316.32x - - -.--% 14.22B
-76.57x0.83x6.17x0.89% 13.78B
14.54x2.5x52.84x1.96% 12.84B
19.83x3.03x10.42x1.36% 6.74B
21.95x2x13.48x1.69% 5.4B
21.43x0.75x11.1x2.98% 5.19B
27.03x2.76x17.63x1.97% 5.05B
Average -28.42x 2.06x 16.14x 2.49% 10.27B
Weighted average by Cap. -41.18x 2.06x 15.76x 3.01%

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. GLGI Stock
  4. Valuation Greystone Logistics, Inc.