Company Valuation: Organigram Global Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 875.5 382.7 144.9 266 378.8 192.9 - -
Change - -56.28% -62.13% 83.53% 42.4% -49.09% - -
Enterprise Value (EV) 692.2 284.4 144.9 266 378.8 192.9 192.9 192.9
Change - -58.92% -49.03% 83.53% 42.4% -49.09% 0% 0%
P/E -5.73x -26.5x -0.59x -5.14x -14.5x 10.5x 34.3x 12.5x
PBR - - - - - - - -
PEG - 0.3x -0x 0.1x 0.2x -0x -0.5x 0x
Capitalization / Revenue 11.1x 2.62x 0.9x 1.66x 1.46x 0.57x 0.44x 0.44x
EV / Revenue 0x 0x 0x 0x 0x 0.57x 0.44x 0.44x
EV / EBITDA -0x 0x 0x 0x 0x 8.28x 4.27x 3.41x
EV / EBIT -0x -0x -0x -0x -0x -11.7x 16.7x -
EV / FCF -0x -0x -0x -0x -0x -10.8x 6.63x -
FCF Yield -4.61% -22.2% -46.9% -0.32% -6.5% -9.28% 15.1% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -2.04 -0.184 -3.058 -0.477 -0.194 0.13 0.04 0.11
Distribution rate - - - - - - - -
Net sales 1 79.16 145.8 161.6 159.8 259.2 339.6 440.8 441.4
EBITDA 1 -30.03 3.484 5.951 8.416 21.86 23.3 45.12 56.5
EBIT 1 -76.99 -34.11 -275.8 -35.67 -15.3 -16.43 11.55 -
Net income 1 -130.7 -14.28 -248.6 -45.44 -24.76 18.88 6.53 -
Net Debt -183.2 -98.37 - - - - - -
Reference price 2 11.680 4.880 1.800 2.450 2.820 1.370 1.370 1.370
Nbr of stocks (in thousands) 74,954 78,427 80,520 108,573 134,326 140,775 - -
Announcement Date 23/11/21 29/11/22 19/12/23 18/12/24 16/12/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.54x - - - 136M
14.23x1.18x5.91x - 233M
14.76x - - - 127M
-1.81x1.08x5.9x - 89.31M
-1.11x0.64x2.83x - 88.29M
Average 7.32x 0.97x 4.88x 134.86M
Weighted average by Cap. 9.45x 1.04x 5.25x

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.