Company Valuation: Orecap Invest Corp.

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 28.21 16.07 6.179 7.431 14.86 24.38
Change - -43.05% -61.54% 20.27% 100% 64.03%
Enterprise Value (EV) 1 21.23 7.474 -0.3212 2.839 0.1666 5.074
Change - -64.79% -104.3% 983.84% -94.13% 2,946.25%
P/E -148x 26.1x -3.09x -1.56x 1.54x 4.15x
PBR 3.64x 1.58x 0.75x 2.07x 1.06x 1.1x
PEG - -0x 0x -0x -0x -0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -18x -3.31x 0.86x -1.08x -0.19x -4.8x
EV / EBIT -17.8x -3.29x 0.83x -1.07x -0.19x -4.71x
EV / FCF 76.4x -3.56x 0.88x 6.88x -0.2x -2.26x
FCF Yield 1.31% -28.1% 113% 14.5% -509% -44.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000881 0.00249 -0.008079 -0.0192 0.039 0.0205
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.181 -2.259 -0.3735 -2.632 -0.8885 -1.058
EBIT 1 -1.191 -2.272 -0.3853 -2.641 -0.8953 -1.078
Net income 1 -0.1399 0.5932 -1.997 -4.75 9.651 5.069
Net Debt 1 -6.984 -8.591 -6.5 -4.593 -14.7 -19.31
Reference price 2 0.1300 0.0650 0.0250 0.0300 0.0600 0.0850
Nbr of stocks (in thousands) 217,009 247,159 247,159 247,714 247,714 286,811
Announcement Date 3/1/21 2/28/22 2/28/23 2/28/24 2/27/25 2/26/26
1CAD in Million2CAD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.92M
6.72x1.19x3.45x8.13% 11.15B
4.97x0.83x2.27x10.49% 7.04B
23.56x - - - 2.53B
11.46x1.86x7.55x1.96% 1.14B
12.09x - - 1.12% 342M
Average 11.76x 1.29x 4.42x 5.43% 3.7B
Weighted average by Cap. 8.41x 1.10x 3.26x 8.5%

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. OCI Stock
  4. Valuation Orecap Invest Corp.