Valuation Capital Power Corporation

Stocks

Market Closed - Toronto S.E. 23:00:00 21/08/2026 +03			5-day change	1st Jan Change
65.68 ^CAD	-1.94%		-2.42%	+12.18%

08-05	British Columbia Hydro and Power Authority agreed to acquire 275MW Island Generation power facility in Campbell River, from Capital Power Corporation.	CI
07-29	Capital Power Corporation, Q2 2026 Earnings Call, Jul 29, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,584	5,414	4,453	8,856	9,132	10,317	-	-
Change	-	18.12%	-17.76%	98.88%	3.12%	12.98%	-	-
Enterprise Value (EV) ¹	7,694	8,979	7,886	13,118	15,905	16,798	16,173	15,450
Change	-	16.71%	-12.18%	66.35%	21.25%	5.62%	-3.72%	-4.47%
P/E	101x	55.2x	6.26x	12.4x	66.5x	54.5x	22.1x	18.7x
PBR	1.61x	2.21x	1.4x	1.99x	-	2.4x	2.42x	2.42x
PEG	-	0x	0x	-0.8x	-0.8x	1.5x	0x	1x
Capitalization / Revenue	2.3x	1.85x	1.04x	2.35x	2.45x	2.61x	2.39x	2.18x
EV / Revenue	3.87x	3.07x	1.84x	3.47x	4.28x	4.24x	3.75x	3.26x
EV / EBITDA	6.84x	6.64x	5.42x	9.84x	10.1x	10.1x	8.99x	8.02x
EV / EBIT	13.2x	11.2x	8.95x	15.8x	39.1x	22.5x	14.9x	12.3x
EV / FCF	11.9x	35.5x	79.7x	177x	162x	21.9x	20.5x	23.4x
FCF Yield	8.41%	2.82%	1.26%	0.56%	0.62%	4.57%	4.87%	4.27%
Dividend per Share ²	2.12	2.255	2.39	2.534	2.686	2.786	2.844	2.885
Rate of return	5.37%	4.87%	6.32%	3.98%	4.59%	4.24%	4.33%	4.39%
EPS ²	0.39	0.84	6.04	5.15	0.88	1.206	2.978	3.518
Distribution rate	544%	268%	39.6%	49.2%	305%	231%	95.5%	82%
Net sales ¹	1,990	2,929	4,282	3,776	3,720	3,959	4,311	4,738
EBITDA ¹	1,124	1,353	1,455	1,333	1,580	1,667	1,800	1,926
EBIT ¹	585	800	881	830	407	746.1	1,084	1,260
Net income ¹	44	99	744	699	160	219.3	470	550.8
Net Debt ¹	3,110	3,565	3,433	4,262	6,773	6,481	5,856	5,133
Reference price ²	39.46	46.33	37.84	63.72	58.55	65.68	65.68	65.68
Nbr of stocks (in thousands)	116,162	116,862	117,674	138,977	155,962	157,080	-	-
Announcement Date	2/24/22 A	3/1/23 A	2/28/24 A	2/26/25 A	3/4/26 A	-	-	-

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.($)
CAPITAL POWER CORPORATION	54.46x	4.24x	10.07x	4.24%	7.49B
ADANI POWER LIMITED	32.23x	7.24x	19.4x	-.--%	41.42B
NTPC LTD	14.94x	2.88x	10.71x	2.82%	34.46B
SDIC POWER HOLDINGS CO., LTD	14.83x	4.75x	8.59x	3.71%	16.38B
TALEN ENERGY CORPORATION	16.62x	5.14x	10.91x	-.--%	15.07B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.51x	2.87x	7.72x	5.42%	12.04B
GS HOLDINGS CORP.	4.31x	0.64x	3.11x	2.98%	7.87B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	9.91x	1.46x	8.11x	4.74%	7.42B
HUBEI ENERGY GROUP CO., LTD.	16.41x	-	-	-	4.67B
Average	19.02x	3.65x	9.83x	2.99%	16.31B
Weighted average by Cap.	20.61x	4.48x	12.18x	2.21%