Company Valuation: Tidewater Renewables Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 509.8 399.5 280.3 29.46 154.8 661.7 - -
Change - -21.63% -29.85% -89.49% 425.35% 327.55% - -
Enterprise Value (EV) 1 590.7 607.5 626.9 225.3 361 790.3 724.6 661.7
Change - 2.85% 3.2% -64.06% 60.21% 118.95% -8.32% -8.68%
P/E 105x 15.6x -6.84x -0.08x 47.2x 14.4x 8.58x 10.5x
PBR - - - - - - - -
PEG - 0x 0x -0x -0x 0x 0.1x -0.6x
Capitalization / Revenue 22.1x 5.25x 2.87x 0.07x 0.62x 1.5x 1.58x 1.79x
EV / Revenue 25.6x 7.98x 6.42x 0.53x 1.46x 1.79x 1.74x 1.79x
EV / EBITDA 37x 9.73x 13.6x 3.03x 14x 5.83x 5.53x 6.49x
EV / EBIT 63.8x 34.5x 156x 2.9x 28.9x 10.3x 7.88x 11.2x
EV / FCF -25.9x -3.43x -3.48x 7.36x - 7.83x 8.63x 20.1x
FCF Yield -3.86% -29.2% -28.7% 13.6% - 12.8% 11.6% 4.99%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.14 0.74 -1.18 -10.15 0.09 1.253 2.11 1.72
Distribution rate - - - - - - - -
Net sales 1 23.06 76.1 97.68 426.5 248 441.8 417.5 370
EBITDA 1 15.96 62.44 45.94 74.48 25.8 135.7 131.1 102
EBIT 1 9.258 17.63 4.018 77.74 12.5 77 92 59
Net income 1 2.763 25.94 -41.02 -357.8 3.5 46.23 77.63 62.5
Net Debt 1 80.84 208 346.6 195.9 206.2 128.7 62.9 -
Reference price 2 14.72 11.51 8.07 0.81 4.25 18.11 18.11 18.11
Nbr of stocks (in thousands) 34,635 34,712 34,733 36,368 36,414 36,536 - -
Announcement Date 10/03/22 09/03/23 14/03/24 27/03/25 26/03/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.45x1.79x5.83x - 476M
9.62x0.83x6.33x4.15% 3.54B
31.35x - - - 472M
-3.83x - - - 400M
Average 12.90x 1.31x 6.08x 4.15% 1.22B
Weighted average by Cap. 11.09x 0.95x 6.27x 4.15%

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. LCFS Stock
  4. Valuation Tidewater Renewables Ltd.