|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.76 CAD | -1.50% |
|
-5.86% | +28.52% |
| 06-16 | Whitecap Resources Inc. Declares Cash Dividend for the Month of June 2026, Payable on July 15, 2026 | CI |
| 06-03 | UK's Centrica signs natural gas supply deal with Canada's Peyto | RE |
Company Valuation: Whitecap Resources Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,613 | 6,565 | 5,314 | 5,992 | 13,960 | 18,293 | - | - |
| Change | - | 42.34% | -19.07% | 12.77% | 132.96% | 31.04% | - | - |
| Enterprise Value (EV) 1 | 5,687 | 8,479 | 6,699 | 6,925 | 17,354 | 20,826 | 19,706 | 19,044 |
| Change | - | 49.08% | -20.99% | 3.38% | 150.58% | 20.01% | -5.38% | -3.36% |
| P/E | 2.54x | 3.98x | 6.08x | 7.5x | 11.6x | 12.3x | 12.1x | 10x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.47x | -0.1x | -1.1x | -0.4x | 0.5x | 5.64x | 0.5x |
| Capitalization / Revenue | 1.83x | 1.37x | 1.38x | 1.52x | 2.48x | 2.06x | 2.17x | 2.15x |
| EV / Revenue | 2.25x | 1.77x | 1.74x | 1.76x | 3.08x | 2.35x | 2.33x | 2.24x |
| EV / EBITDA | 5.01x | 3.41x | 3.17x | 3.5x | 5.21x | 4.27x | 4.06x | 3.88x |
| EV / EBIT | - | - | 5.33x | 3.36x | 5.01x | 5.74x | 5.69x | 10.3x |
| EV / FCF | 10.1x | 6.09x | - | 13.8x | 19.5x | 8.96x | 10.1x | 9.54x |
| FCF Yield | 9.93% | 16.4% | - | 7.24% | 5.12% | 11.2% | 9.9% | 10.5% |
| Dividend per Share 2 | 0.2062 | 0.39 | 0.62 | 0.73 | 0.73 | 0.7299 | 0.73 | 0.7298 |
| Rate of return | 2.75% | 3.63% | 6.99% | 7.16% | 6.35% | 4.85% | 4.85% | 4.85% |
| EPS 2 | 2.95 | 2.7 | 1.46 | 1.36 | 0.99 | 1.221 | 1.247 | 1.5 |
| Distribution rate | 6.99% | 14.4% | 42.5% | 53.7% | 73.7% | 59.8% | 58.6% | 48.7% |
| Net sales 1 | 2,526 | 4,780 | 3,849 | 3,938 | 5,634 | 8,862 | 8,444 | 8,513 |
| EBITDA 1 | 1,136 | 2,487 | 2,115 | 1,978 | 3,330 | 4,875 | 4,858 | 4,903 |
| EBIT 1 | - | - | 1,256 | 2,058 | 3,466 | 3,628 | 3,462 | 1,844 |
| Net income 1 | 1,777 | 1,676 | 889 | 812.3 | 984.6 | 1,482 | 1,512 | 1,782 |
| Net Debt 1 | 1,075 | 1,913 | 1,386 | 933.1 | 3,394 | 2,534 | 1,413 | 751.2 |
| Reference price 2 | 7.49 | 10.74 | 8.87 | 10.20 | 11.50 | 15.05 | 15.05 | 15.05 |
| Nbr of stocks (in thousands) | 615,823 | 611,304 | 599,058 | 587,476 | 1,213,890 | 1,215,471 | - | - |
| Announcement Date | 24/2/22 | 22/2/23 | 21/2/24 | 19/2/25 | 23/2/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.33x | 2.35x | 4.26x | 4.85% | 12.87B | |
| 10.3x | 2.01x | 4.61x | 3.25% | 127B | |
| 10.37x | 2.86x | 5.41x | 4.47% | 81.83B | |
| 7.42x | 2.53x | 4.18x | 3.13% | 70.27B | |
| 10.9x | 3.36x | 4.64x | 2.4% | 50.79B | |
| 6.52x | 2.23x | 3.56x | 2.09% | 48.83B | |
| 8.87x | 2.27x | 4.39x | 2.8% | 48.43B | |
| 7.96x | 1.21x | 4.22x | 2.41% | 46.81B | |
| 9.29x | 2.84x | 4.13x | 7.97% | 36.59B | |
| 10.7x | 3.84x | 5.48x | 1.26% | 32.52B | |
| Average | 9.47x | 2.55x | 4.49x | 3.46% | 55.59B | |
| Weighted average by Cap. | 9.35x | 2.47x | 4.54x | 3.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WCP Stock
- Valuation Whitecap Resources Inc.
Select your edition
All financial news and data tailored to specific country editions
