Valuation Whitecap Resources Inc.

Stocks

Market Closed - Toronto S.E. 21:16:42 20/10/2026 BST			5-day change	1st Jan Change
20.10 ^CAD	-0.79%		+7.54%	+74.78%

09-15	Whitecap Resources Inc. Declares Monthly Cash Dividend for the Month of September 2026, Payable on October 15, 2026	CI
08-27	CIBC Raises Price Targets on Canadian Natural Resources, Cenovus Energy, Whitecap	MT

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	24,634	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	76.46%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	26,854	25,858	24,725
Change	-	49.08%	-20.99%	3.38%	150.58%	54.75%	-3.71%	-4.38%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	13.7x	13.7x	13.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.3x	93.41x	4.74x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.86x	2.9x	2.99x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	3.11x	3.04x	3x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	5.32x	5.07x	4.91x
EV / EBIT	-	-	5.33x	3.36x	5.01x	7.96x	8.02x	12.5x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	11.3x	11.6x	11.4x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	8.88%	8.64%	8.78%
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%	3.6%	3.6%	3.6%
EPS ²	2.95	2.7	1.46	1.36	0.99	1.48	1.482	1.523
Distribution rate	6.99%	14.4%	42.5%	53.7%	73.7%	49.3%	49.3%	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	5,048	5,098	5,035
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	2,221	1,224	91.65
Reference price ²	7.49	10.74	8.87	10.20	11.50	20.26	20.26	20.26
Nbr of stocks (in thousands)	615,823	611,304	599,058	587,476	1,213,890	1,215,878	-	-
Announcement Date	24/02/22	22/02/23	21/02/24	19/02/25	23/02/26	-	-	-

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.	13.69x	3.11x	5.32x	3.6%	17.49B
CONOCOPHILLIPS	12.81x	2.65x	5.57x	2.32%	174B
CANADIAN NATURAL RESOURCES LIMITED	12.67x	3.47x	6.57x	3.25%	112B
EOG RESOURCES, INC.	8.8x	2.8x	4.73x	2.61%	82.69B
ADNOC GAS PLC	17.58x	3.99x	10.59x	5.5%	67.87B
OCCIDENTAL PETROLEUM CORPORATION	6.93x	2.53x	3.96x	1.66%	62.7B
CENOVUS ENERGY INC.	8.28x	1.45x	4.5x	1.86%	61.43B
ONEOK, INC.	15.95x	2.08x	10.26x	4.66%	58.26B
DEVON ENERGY CORPORATION	9.42x	2.58x	5.04x	2.18%	58.55B
DIAMONDBACK ENERGY, INC.	10.81x	3.43x	4.76x	2.15%	56.88B
Average	11.69x	2.81x	6.13x	2.98%	75.22B
Weighted average by Cap.	11.77x	2.82x	6.11x	2.87%