Company Valuation: Orgenesis Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 75.31 108.7 69.91 49.81 15.96 9.77
Change - 44.34% -35.68% -28.75% -67.96% -38.79%
Enterprise Value (EV) 1 88.7 76.69 76.28 64.78 37.74 27.95
Change - -13.54% -0.53% -15.08% -41.73% -25.95%
P/E -2.63x 15.3x -3.87x -3.29x -0.26x -0.17x
PBR 15.6x 2.07x 1.82x 1.81x -0.76x -0.26x
PEG - -0x 0x 0.2x -0x 0x
Capitalization / Revenue 2.26x 14.2x 1.97x 1.38x 30.1x 9.44x
EV / Revenue 2.67x 10x 2.15x 1.8x 71.2x 27x
EV / EBITDA -4.26x -0.81x -4.9x -11.6x -0.75x -1.17x
EV / EBIT -3.61x -0.81x -4.54x -8.59x -0.72x -1.07x
EV / FCF -12.5x 27.3x -2.3x -1.89x 6.55x -5.15x
FCF Yield -7.99% 3.67% -43.5% -52.8% 15.3% -19.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -17.74 2.941 -7.437 -5.933 -19.08 -11.44
Distribution rate - - - - - -
Net sales 1 33.26 7.652 35.5 36.02 0.53 1.035
EBITDA 1 -20.8 -94.56 -15.58 -5.563 -50.64 -23.93
EBIT 1 -24.6 -95.1 -16.8 -7.541 -52.2 -26.02
Net income 1 -24.12 1.11 -18.05 -14.89 -55.36 -48.16
Net Debt 1 13.39 -32.02 6.367 14.96 21.78 18.18
Reference price 2 46.6000 45.0000 28.8000 19.5000 5.0070 1.8900
Nbr of stocks (in thousands) 1,616 2,416 2,428 2,555 3,188 5,169
Announcement Date 3/9/20 3/9/21 3/30/22 3/22/23 4/15/24 3/26/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.43M
31.25x4.22x16.23x2.36% 188B
20.48x3.6x12.83x3.13% 118B
18.12x0.21x13.2x0.72% 63.16B
30.51x7.53x19.44x1.31% 52.01B
36.06x3.47x11.88x2.1% 50.97B
36.13x6.36x19.96x-.--% 34.02B
46.08x1.3x12.07x0.17% 30.8B
39.49x6.91x24.81x0.27% 23.83B
19.29x3.02x10.82x1.46% 23.45B
Average 30.82x 4.07x 15.69x 1.28% 58.45B
Weighted average by Cap. 28.94x 3.92x 15.25x 1.85%

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. ORGS Stock
  4. Valuation Orgenesis Inc.