Company Valuation: Grand River Commerce, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 34 50.63 38.65 24.15 20.06 26.82
Change - 48.94% -23.67% -37.5% -16.93% 33.68%
Enterprise Value (EV) 1 -13.82 -21.17 15.26 54.22 49.33 14.72
Change - -53.21% 172.06% 255.37% -9.02% -70.17%
P/E Ratio 11.7x 16x -17.6x -3.31x -38.4x 42.2x
PBR 0.8x 1.11x 0.9x 0.68x 0.57x 0.74x
PEG - 1.72x 0x -0x 0.4x -0x
Capitalization / Revenue 2.43x 3.05x 2.57x 1.82x 1.48x 1.99x
EV / Revenue -0.99x -1.28x 1.01x 4.09x 3.63x 1.09x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.43 0.47 -0.3122 -1.037 -0.0743 0.0904
Distribution rate - - - - - -
Net sales 1 14.01 16.58 15.06 13.25 13.58 13.49
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 3.031 3.317 -2.174 -7.3 -0.523 0.636
Net Debt 1 -47.81 -71.8 -23.39 30.06 29.27 -12.1
Reference price 2 5.050 7.500 5.500 3.430 2.850 3.810
Nbr of stocks (in thousands) 6,732 6,751 7,026 7,041 7,039 7,039
Announcement Date 24/03/21 24/03/22 14/04/23 03/05/24 27/03/25 02/04/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.71M
14.37x - - 1.96% 859B
12.52x - - 2.11% 398B
6.04x - - 5.12% 390B
11.38x - - 4.55% 316B
5.89x - - 5.18% 309B
17.56x - - 2.43% 278B
6.3x - - 4.95% 281B
11.99x - - 2.24% 256B
16.16x - - 2.39% 223B
Average 11.36x 3.44% 330.92B
Weighted average by Cap. 11.61x 3.24%

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. GNRV Stock
  4. Valuation Grand River Commerce, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!