|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.23 CAD | -2.46% |
|
-1.39% | +41.57% |
| 06-03 | UK's Centrica signs natural gas supply deal with Canada's Peyto | RE |
| 05-21 | Whitecap Resources Receives TSX Approval For Renewed Normal Course Issuer Bid | 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 | 20,086 | - | - |
| Change | - | 42.34% | -19.07% | 12.77% | 132.96% | 43.88% | - | - |
| Enterprise Value (EV) 1 | 5,687 | 8,479 | 6,699 | 6,925 | 17,354 | 22,539 | 21,403 | 20,044 |
| Change | - | 49.08% | -20.99% | 3.38% | 150.58% | 29.88% | -5.04% | -6.35% |
| P/E Ratio | 2.54x | 3.98x | 6.08x | 7.5x | 11.6x | 13.6x | 13.3x | 11.1x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.47x | -0.1x | -1.1x | -0.4x | 0.6x | 6.2x | 0.5x |
| Capitalization / Revenue | 1.83x | 1.37x | 1.38x | 1.52x | 2.48x | 2.27x | 2.38x | 2.36x |
| EV / Revenue | 2.25x | 1.77x | 1.74x | 1.76x | 3.08x | 2.54x | 2.53x | 2.35x |
| EV / EBITDA | 5.01x | 3.41x | 3.17x | 3.5x | 5.21x | 4.62x | 4.41x | 4.23x |
| EV / EBIT | - | - | 5.33x | 3.36x | 5.01x | 6.21x | 6.18x | 10.9x |
| EV / FCF | 10.1x | 6.09x | - | 13.8x | 19.5x | 9.6x | 11.2x | 10.3x |
| FCF Yield | 9.93% | 16.4% | - | 7.24% | 5.12% | 10.4% | 8.93% | 9.75% |
| 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% | 4.39% | 4.39% | 4.39% |
| 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 | 4,857 | 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 | 2,454 | 1,317 | -42 |
| Reference price 2 | 7.49 | 10.74 | 8.87 | 10.20 | 11.50 | 16.64 | 16.64 | 16.64 |
| Nbr of stocks (in thousands) | 615,823 | 611,304 | 599,058 | 587,476 | 1,213,890 | 1,207,062 | - | - |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.63x | 2.54x | 4.62x | 4.39% | 14.34B | |
| 5.97x | 1.72x | 2.76x | 7.61% | 155B | |
| 11.47x | 2.16x | 4.96x | 2.93% | 141B | |
| 11.37x | 3.17x | 6x | 3.93% | 94.36B | |
| 7.73x | 2.61x | 4.3x | 3.03% | 72.72B | |
| 7.35x | 2.46x | 3.97x | 1.85% | 55.17B | |
| 11.49x | 3.46x | 4.83x | 2.26% | 53.9B | |
| 8.76x | 2.34x | 4.57x | 2.64% | 51.45B | |
| 8.83x | 1.35x | 4.59x | 2.15% | 53.17B | |
| 11.23x | 3.14x | 4.6x | 7.12% | 41.92B | |
| Average | 9.78x | 2.50x | 4.52x | 3.79% | 73.3B | |
| Weighted average by Cap. | 9.26x | 2.38x | 4.40x | 4.12% |
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
