Company Valuation: SOLARBANKNPV

Data adjusted to current consolidation scope
Fiscal Period: June 2023 2024 2025 2026 2027 2028
Market Cap 1 242 223 73.17 36.54 - -
Change - -7.87% -67.18% -50.07% - -
Enterprise Value (EV) 242 223 73.17 36.54 36.54 36.54
Change - -7.87% -67.18% -50.07% 0% 0%
P/E - - -2.13x -2.13x 12.2x 3.27x
PBR - - - - - -
PEG - - - 0x -0x 0x
Capitalization / Revenue 13.2x 3.82x 1.76x 1x 0.49x 0.35x
EV / Revenue 0x 0x 0x 1x 0.49x 0.35x
EV / EBITDA 0x 0x -0x 74.4x 2.22x 0.88x
EV / EBIT 0x 0x -0x -3.12x 3.9x 1.43x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - -0.97 -0.315 0.055 0.205
Distribution rate - - - - - -
Net sales 1 18.4 58.38 41.53 36.54 74.37 104.3
EBITDA 1 3.963 4.774 -0.683 0.491 16.47 41.49
EBIT 1 3.914 4.695 -5.801 -11.73 9.368 25.6
Net income 1 - - -31.04 -12.69 3.393 12.47
Net Debt - - - - - -
Reference price 2 9.0300 8.2000 2.0700 0.6700 0.6700 0.6700
Nbr of stocks (in thousands) 26,800 27,191 35,349 54,535 - -
Announcement Date 10/27/23 9/30/24 10/2/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.28x1.28x10.32x-.--% 1.13B
9.75x0.78x2.61x2.77% 1.12B
13.19x2.32x9.69x - 309M
Average 14.08x 1.46x 7.54x 1.38% 853.09M
Weighted average by Cap. 14.39x 1.19x 6.88x 1.37%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA