|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.34 CAD | -1.80% |
|
-1.03% | +42.09% |
| 06-03 | UK's Centrica signs natural gas supply deal with Canada's Peyto | RE |
| 05-20 | 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 | 19,723 | - | - |
| Change | - | 42.34% | -19.07% | 12.77% | 132.96% | 41.29% | - | - |
| Enterprise Value (EV) 1 | 5,687 | 8,479 | 6,699 | 6,925 | 17,354 | 22,177 | 21,041 | 19,681 |
| Change | - | 49.08% | -20.99% | 3.38% | 150.58% | 27.79% | -5.12% | -6.46% |
| P/E Ratio | 2.54x | 3.98x | 6.08x | 7.5x | 11.6x | 13.4x | 13.1x | 10.9x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.47x | -0.1x | -1.1x | -0.4x | 0.6x | 6.11x | 0.5x |
| Capitalization / Revenue | 1.83x | 1.37x | 1.38x | 1.52x | 2.48x | 2.23x | 2.34x | 2.32x |
| EV / Revenue | 2.25x | 1.77x | 1.74x | 1.76x | 3.08x | 2.5x | 2.49x | 2.31x |
| EV / EBITDA | 5.01x | 3.41x | 3.17x | 3.5x | 5.21x | 4.55x | 4.33x | 4.16x |
| EV / EBIT | - | - | 5.33x | 3.36x | 5.01x | 6.11x | 6.08x | 10.7x |
| EV / FCF | 10.1x | 6.09x | - | 13.8x | 19.5x | 9.45x | 11x | 10.1x |
| FCF Yield | 9.93% | 16.4% | - | 7.24% | 5.12% | 10.6% | 9.08% | 9.93% |
| 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% | 4.47% | 4.47% | 4.47% |
| 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 | 16.34 | 16.34 | 16.34 |
| Nbr of stocks (in thousands) | 615,823 | 611,304 | 599,058 | 587,476 | 1,213,890 | 1,207,062 | - | - |
| Announcement Date | 24/02/22 | 22/02/23 | 21/02/24 | 19/02/25 | 23/02/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.39x | 2.5x | 4.55x | 4.47% | 14.13B | |
| 6.01x | 1.73x | 2.77x | 7.55% | 156B | |
| 11.63x | 2.19x | 5.03x | 2.89% | 143B | |
| 11.35x | 3.16x | 5.99x | 3.94% | 94.47B | |
| 7.74x | 2.61x | 4.3x | 3.02% | 72.78B | |
| 7.5x | 2.5x | 4.04x | 1.81% | 56.24B | |
| 11.53x | 3.47x | 4.85x | 2.26% | 54.05B | |
| 8.76x | 1.34x | 4.56x | 2.17% | 52.91B | |
| 8.9x | 2.36x | 4.6x | 2.6% | 52.26B | |
| 11.16x | 3.13x | 4.58x | 7.15% | 41.88B | |
| Average | 9.80x | 2.50x | 4.53x | 3.79% | 73.76B | |
| Weighted average by Cap. | 9.30x | 2.39x | 4.42x | 4.1% |
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
