Valuation Whitecap Resources Inc.

Stocks

Real-time Estimate TE Other stock markets 01:25:28 18/07/2026 HKT			5-day change	1st Jan Change
15.89 ^CAD	+1.47%		+4.01%	+37.48%

07-02	Whitecap Resources Inc. Declares Cash Dividend for the Month of July 2026, Payable on August 17, 2026	CI
06-16	Whitecap Resources Inc. Declares Cash Dividend for the Month of June 2026, Payable on July 15, 2026	CI

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	19,034	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	36.35%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	21,536	20,460	19,706
Change	-	49.08%	-20.99%	3.38%	150.58%	24.1%	-4.99%	-3.69%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	12.8x	11.3x	10.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.5x	0.9x	1.28x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.15x	2.25x	2.24x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	2.43x	2.42x	2.31x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	4.57x	4.18x	4.16x
EV / EBIT	-	-	5.33x	3.36x	5.01x	5.94x	5.91x	10.7x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	9.1x	10.5x	9.87x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	11%	9.54%	10.1%
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%	4.66%	4.66%	4.66%
EPS ²	2.95	2.7	1.46	1.36	0.99	1.225	1.388	1.5
Distribution rate	6.99%	14.4%	42.5%	53.7%	73.7%	59.6%	52.6%	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	4,713	4,892	4,734
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	2,502	1,426	671.5
Reference price ²	7.49	10.74	8.87	10.20	11.50	15.66	15.66	15.66
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WHITECAP RESOURCES INC.	12.78x	2.43x	4.57x	4.66%	13.56B
CONOCOPHILLIPS	10.97x	2.11x	5.1x	3%	137B
CANADIAN NATURAL RESOURCES LIMITED	10.99x	3.07x	5.7x	4.15%	89.21B
EOG RESOURCES, INC.	7.83x	2.67x	4.5x	2.98%	73.75B
OCCIDENTAL PETROLEUM CORPORATION	7.52x	2.52x	4x	1.88%	53.36B
DIAMONDBACK ENERGY, INC.	12.49x	3.5x	5.06x	2.28%	53.49B
CENOVUS ENERGY INC.	8.62x	1.3x	4.49x	2.24%	51.02B
DEVON ENERGY CORPORATION	9.79x	2.42x	4.61x	2.73%	49.63B
WOODSIDE ENERGY GROUP LTD	11.03x	3.11x	4.58x	6.97%	39.25B
ECOPETROL S.A.	5.97x	1.57x	3.66x	5.29%	32.91B
Average	9.80x	2.47x	4.63x	3.62%	59.36B
Weighted average by Cap.	9.88x	2.49x	4.80x	3.34%