Company Valuation: Organigram Global Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 875.5 382.7 144.9 266 378.8 250.6 - -
Change - -56.28% -62.13% 83.53% 42.4% -33.85% - -
Enterprise Value (EV) 692.2 284.4 144.9 266 378.8 250.6 250.6 250.6
Change - -58.92% -49.03% 83.53% 42.4% -33.85% 0% 0%
P/E -5.73x -26.5x -0.59x -5.14x -14.5x 12.7x 71.2x 13.7x
PBR - - - - - - - -
PEG - 0.3x -0x 0.1x 0.2x -0x -0.9x 0x
Capitalization / Revenue 11.1x 2.62x 0.9x 1.66x 1.46x 0.72x 0.55x 0.52x
EV / Revenue 0x 0x 0x 0x 0x 0.72x 0.55x 0.52x
EV / EBITDA -0x 0x 0x 0x 0x 6.81x 3.85x 3.08x
EV / EBIT -0x -0x -0x -0x -0x -27.8x 12.1x -
EV / FCF -0x -0x -0x -0x -0x -15.3x 8.19x -
FCF Yield -4.61% -22.2% -46.9% -0.32% -6.5% -6.52% 12.2% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.04 -0.184 -3.058 -0.477 -0.194 0.14 0.025 0.13
Distribution rate - - - - - - - -
Net sales 1 79.16 145.8 161.6 159.8 259.2 349.8 458.1 486.4
EBITDA 1 -30.03 3.484 5.951 8.416 21.86 36.8 65.05 81.4
EBIT 1 -76.99 -34.11 -275.8 -35.67 -15.3 -9 20.78 -
Net income 1 -130.7 -14.28 -248.6 -45.44 -24.76 18 8.1 13.8
Net Debt -183.2 -98.37 - - - - - -
Reference price 2 11.680 4.880 1.800 2.450 2.820 1.780 1.780 1.780
Nbr of stocks (in thousands) 74,954 78,427 80,520 108,573 134,326 140,775 - -
Announcement Date 11/23/21 11/29/22 12/19/23 12/18/24 12/16/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.25x - - - 180M
13.02x1.32x6.11x - 287M
16.5x - - - 139M
-1.04x0.63x2.79x - 83.22M
Average 10.43x 0.98x 4.45x 172.3M
Weighted average by Cap. 12.08x 1.17x 5.36x

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. OGI Stock
  4. Valuation Organigram Global Inc.