Company Valuation: Orecap Invest Corp.

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 28.21 16.07 6.179 7.431 14.86 21.06
Change - -43.05% -61.54% 20.27% 100% 41.67%
Enterprise Value (EV) 1 21.23 7.474 -0.3212 2.839 0.1666 1.751
Change - -64.79% -104.3% 983.84% -94.13% 951.06%
P/E -148x 26.1x -3.09x -1.56x 1.54x 4.15x
PBR 3.64x 1.58x 0.75x 2.07x 1.06x 1.1x
PEG - -0x 0x -0x -0x -0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -18x -3.31x 0.86x -1.08x -0.19x -1.66x
EV / EBIT -17.8x -3.29x 0.83x -1.07x -0.19x -1.62x
EV / FCF 76.4x -3.56x 0.88x 6.88x -0.2x -0.78x
FCF Yield 1.31% -28.1% 113% 14.5% -509% -128%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000881 0.00249 -0.008079 -0.0192 0.039 0.0205
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.181 -2.259 -0.3735 -2.632 -0.8885 -1.058
EBIT 1 -1.191 -2.272 -0.3853 -2.641 -0.8953 -1.078
Net income 1 -0.1399 0.5932 -1.997 -4.75 9.651 5.069
Net Debt 1 -6.984 -8.591 -6.5 -4.593 -14.7 -19.31
Reference price 2 0.1300 0.0650 0.0250 0.0300 0.0600 0.0850
Nbr of stocks (in thousands) 217,009 247,159 247,159 247,714 247,714 247,714
Announcement Date 01/03/21 28/02/22 28/02/23 28/02/24 27/02/25 26/02/26
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 30.61M
9.48x2.18x5.67x6.91% 20.58B
30.11x2.5x20.18x0.64% 19.02B
23.57x7.57x14.16x0.12% 11.44B
6.08x1.14x4.85x10.27% 10.75B
24.51x7.82x14.56x0.59% 9.68B
21.63x - - 0.33% 8.74B
-171.99x17.82x57.72x-.--% 8.42B
5.03x0.86x2.59x8.26% 7.31B
8.16x1.73x5.62x4.44% 6.3B
Average -4.83x 5.20x 15.67x 3.51% 10.23B
Weighted average by Cap. 1.65x 4.64x 14.93x 3.55%

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. OCI Stock
  4. Valuation Orecap Invest Corp.