Projected Income Statement: Organigram Global Inc.

Forecast Balance Sheet: Organigram Global Inc.

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt -183 -98.4 - - - - - -
Change - 46.23% - - - - - -
Announcement Date 11/23/21 11/29/22 12/19/23 12/18/24 12/16/25 - - -
Estimates

Cash Flow Forecast: Organigram Global Inc.

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 11.79 48.75 29.14 4.731 17.02 7.5 9.5
Change - 313.43% -40.22% -83.77% 259.8% -55.94% 26.67%
Free Cash Flow (FCF) 1 -40.38 -84.96 -67.92 -0.859 -24.61 -16.35 30.6
Change - -110.4% 20.06% 98.74% -2,765.31% 33.57% 287.16%
Announcement Date 11/23/21 11/29/22 12/19/23 12/18/24 12/16/25 - -
1CAD in Million
Estimates

Forecast Financial Ratios: Organigram Global Inc.

Fiscal Period: September 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - -37.93% 2.39% 3.68% 5.27% 8.43% 10.52% 14.2% 16.74%
EBIT Margin (%) - -97.26% -23.39% -170.6% -22.32% -5.9% -2.57% 4.54% -
EBT Margin (%) - -165.11% -9.86% -156.16% -28.43% -14.87% 37.44% 4.27% -
Net margin (%) - -165.11% -9.8% -153.8% -28.43% -9.55% 5.15% 1.77% 2.84%
FCF margin (%) - -51.01% -58.27% -42.02% -0.54% -9.5% -4.67% 6.68% -
FCF / Net Income (%) - 30.89% 594.83% 27.32% 1.89% 99.41% -90.83% 377.78% -

Profitability

         
ROA -14.42% -10.23% -4.3% - -6.31% -1.97% - - -
ROE -43.46% -33.54% -2.89% - -14.93% -6.56% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 14.89% 33.43% 18.03% 2.96% 6.57% 2.14% 2.07% -
CAPEX / EBITDA (%) - -39.27% 1,399.2% 489.7% 56.21% 77.89% 20.38% 14.6% -
CAPEX / FCF (%) - -29.2% -57.38% -42.91% -550.76% -69.16% -45.87% 31.05% -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - -2.04 -0.184 -3.058 -0.477 -0.194 0.14 0.025 0.13
Change - - 90.98% -1,561.96% 84.4% 59.33% 172.16% -82.14% 420%
Nbr of stocks (in thousands) - 74,954 78,427 80,520 108,573 134,326 140,775 140,775 140,775
Announcement Date - 11/23/21 11/29/22 12/19/23 12/18/24 12/16/25 - - -
1CAD
Estimates
2026 *2027 *
P/E 12.7x 71.2x
PBR - -
EV / Sales 0.72x 0.55x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
1.780CAD
Average target price
3.120CAD
Spread / Average Target
+75.28%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. OGI Stock
  4. Financials Organigram Global Inc.