Valuation Whitecap Resources Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 04:16:13 11/07/2026 HKT			5-day change	1st Jan Change
15.20 ^CAD	-0.52%		+3.26%	+32.17%

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	18,475	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	32.35%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	21,000	19,936	19,226
Change	-	49.08%	-20.99%	3.38%	150.58%	21.01%	-5.07%	-3.56%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	12.4x	11x	10.1x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.5x	0.8x	1.25x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.08x	2.19x	2.17x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	2.37x	2.36x	2.26x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	4.45x	4.07x	4.06x
EV / EBIT	-	-	5.33x	3.36x	5.01x	5.79x	5.76x	10.4x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	8.87x	10.2x	9.63x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	11.3%	9.79%	10.4%
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%	4.8%	4.8%	4.8%
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	4,716	4,893	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	2,525	1,460	751.2
Reference price ²	7.49	10.74	8.87	10.20	11.50	15.20	15.20	15.20
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.	12.4x	2.37x	4.45x	4.8%	13.07B
CONOCOPHILLIPS	10.71x	2.08x	4.99x	3.1%	133B
CANADIAN NATURAL RESOURCES LIMITED	10.88x	3.02x	5.61x	4.22%	86.96B
EOG RESOURCES, INC.	7.62x	2.59x	4.36x	3.08%	71.43B
OCCIDENTAL PETROLEUM CORPORATION	7.02x	2.37x	3.86x	1.94%	52.61B
DIAMONDBACK ENERGY, INC.	11.25x	3.41x	4.77x	2.36%	51.59B
CENOVUS ENERGY INC.	8.47x	1.28x	4.43x	2.29%	49.45B
DEVON ENERGY CORPORATION	9.28x	2.28x	4.45x	2.78%	48.71B
WOODSIDE ENERGY GROUP LTD	10.45x	3x	4.45x	7.27%	38.41B
ECOPETROL S.A.	5.9x	1.56x	3.64x	5.35%	32.23B
Average	9.40x	2.40x	4.50x	3.72%	57.73B
Weighted average by Cap.	9.50x	2.42x	4.66x	3.44%