Valuation Whitecap Resources Inc.

Stocks

Market Closed - Toronto S.E. 06:23:23 29/09/26 am AEST			5-day change	1st Jan Change
18.02 ^CAD	-0.66%		-1.53%	+56.70%

16/09	Whitecap Resources Inc. Declares Monthly Cash Dividend for the Month of September 2026, Payable on October 15, 2026	CI
27/08	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	21,910	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	56.95%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	24,155	23,146	22,309
Change	-	49.08%	-20.99%	3.38%	150.58%	39.19%	-4.18%	-3.62%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	13x	13.4x	11.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.3x	-4.85x	0.9x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.54x	2.58x	2.66x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	2.8x	2.72x	2.71x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	4.85x	4.7x	4.68x
EV / EBIT	-	-	5.33x	3.36x	5.01x	7.16x	7.18x	11.3x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	10.1x	11.2x	10.9x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	9.9%	8.92%	9.17%
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%	4.05%	4.05%	4.05%
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	2,245	1,236	398.5
Reference price ²	7.49	10.74	8.87	10.20	11.50	18.02	18.02	18.02
Nbr of stocks (in thousands)	615,823	611,304	599,058	587,476	1,213,890	1,215,878	-	-
Announcement Date	24/2/22	22/2/23	21/2/24	19/2/25	23/2/26	-	-	-

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.	13x	2.8x	4.85x	4.05%	15.47B
CONOCOPHILLIPS	11.88x	2.32x	5.14x	2.7%	151B
CANADIAN NATURAL RESOURCES LIMITED	11.97x	3.17x	6.19x	3.7%	98.05B
EOG RESOURCES, INC.	8.32x	2.51x	4.39x	2.94%	73.76B
CENOVUS ENERGY INC.	9.56x	1.43x	4.63x	1.97%	57.44B
OCCIDENTAL PETROLEUM CORPORATION	6.96x	2.39x	3.78x	1.83%	56.08B
DEVON ENERGY CORPORATION	8.91x	2.45x	4.85x	2.38%	53.73B
DIAMONDBACK ENERGY, INC.	11.2x	3.33x	4.75x	2.35%	51.87B
WOODSIDE ENERGY GROUP LTD	12.1x	3.26x	4.93x	6.19%	42.39B
EQT CORPORATION	12.06x	3.93x	5.79x	1.32%	31.19B
Average	10.59x	2.76x	4.93x	2.94%	63.14B
Weighted average by Cap.	10.57x	2.65x	5.00x	2.88%