|
Market Closed -
Toronto S.E.
23:00:00 11/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 18.54 CAD | -0.91% |
|
+3.11% | +61.22% |
| 08-27 | CIBC Raises Price Targets on Canadian Natural Resources, Cenovus Energy, Whitecap | MT |
| 08-14 | Whitecap Resources Confirms August Monthly Dividend | MT |
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 | 22,542 | - | - |
| Change | - | 42.34% | -19.07% | 12.77% | 132.96% | 61.48% | - | - |
| Enterprise Value (EV) 1 | 5,687 | 8,479 | 6,699 | 6,925 | 17,354 | 24,792 | 23,786 | 22,969 |
| Change | - | 49.08% | -20.99% | 3.38% | 150.58% | 42.86% | -4.06% | -3.43% |
| P/E | 2.54x | 3.98x | 6.08x | 7.5x | 11.6x | 13.4x | 13.8x | 12.2x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.47x | -0.1x | -1.1x | -0.4x | 0.3x | -5x | 0.9x |
| Capitalization / Revenue | 1.83x | 1.37x | 1.38x | 1.52x | 2.48x | 2.61x | 2.65x | 2.74x |
| EV / Revenue | 2.25x | 1.77x | 1.74x | 1.76x | 3.08x | 2.88x | 2.8x | 2.79x |
| EV / EBITDA | 5.01x | 3.41x | 3.17x | 3.5x | 5.21x | 4.98x | 4.83x | 4.82x |
| EV / EBIT | - | - | 5.33x | 3.36x | 5.01x | 7.35x | 7.38x | 11.6x |
| EV / FCF | 10.1x | 6.09x | - | 13.8x | 19.5x | 10.6x | 11.8x | 11.4x |
| FCF Yield | 9.93% | 16.4% | - | 7.24% | 5.12% | 9.47% | 8.45% | 8.76% |
| Dividend per Share 2 | 0.2062 | 0.39 | 0.62 | 0.73 | 0.73 | 0.73 | 0.73 | 0.7299 |
| Rate of return | 2.75% | 3.63% | 6.99% | 7.16% | 6.35% | 3.94% | 3.94% | 3.94% |
| EPS 2 | 2.95 | 2.7 | 1.46 | 1.36 | 0.99 | 1.386 | 1.348 | 1.523 |
| Distribution rate | 6.99% | 14.4% | 42.5% | 53.7% | 73.7% | 52.7% | 54.2% | 47.9% |
| Net sales 1 | 2,526 | 4,780 | 3,849 | 3,938 | 5,634 | 8,622 | 8,501 | 8,230 |
| EBITDA 1 | 1,136 | 2,487 | 2,115 | 1,978 | 3,330 | 4,981 | 4,926 | 4,763 |
| EBIT 1 | - | - | 1,256 | 2,058 | 3,466 | 3,374 | 3,225 | 1,979 |
| Net income 1 | 1,777 | 1,676 | 889 | 812.3 | 984.6 | 1,708 | 1,675 | 1,847 |
| Net Debt 1 | 1,075 | 1,913 | 1,386 | 933.1 | 3,394 | 2,249 | 1,243 | 426.6 |
| Reference price 2 | 7.49 | 10.74 | 8.87 | 10.20 | 11.50 | 18.54 | 18.54 | 18.54 |
| Nbr of stocks (in thousands) | 615,823 | 611,304 | 599,058 | 587,476 | 1,213,890 | 1,215,878 | - | - |
| Announcement Date | 2/24/22 A | 2/22/23 A | 2/21/24 A | 2/19/25 A | 2/23/26 A | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.37x | 2.88x | 4.98x | 3.94% | 16.25B | |
| 12.97x | 2.47x | 5.62x | 2.47% | 165B | |
| 12.42x | 3.31x | 6.34x | 3.59% | 103B | |
| 8.69x | 2.66x | 4.63x | 2.8% | 77.29B | |
| 9.94x | 1.48x | 4.81x | 1.9% | 61.01B | |
| 7.55x | 2.58x | 4.1x | 1.67% | 61.44B | |
| 9.7x | 2.67x | 5.21x | 2.21% | 57.76B | |
| 12.36x | 3.7x | 5.26x | 2.13% | 57.4B | |
| 12.35x | 3.45x | 5.21x | 5.71% | 44.8B | |
| 12.79x | 4.11x | 6.1x | 1.22% | 33.82B | |
| Average | 11.21x | 2.93x | 5.23x | 2.76% | 67.78B | |
| Weighted average by Cap. | 11.26x | 2.82x | 5.32x | 2.69% |
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
