Company Valuation: Ovintiv Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,799 12,589 11,933 10,543 9,925 15,880 - -
Change - 43.08% -5.21% -11.65% -5.86% 60% - -
Enterprise Value (EV) 1 13,390 16,154 17,667 15,954 15,092 18,911 18,522 18,441
Change - 20.65% 9.36% -9.7% -5.4% 25.3% -2.05% -0.44%
P/E 6.33x 3.6x 5.56x 9.62x 8.2x 13.8x 7.21x 6x
PBR 1.71x 1.62x 1.1x 1.02x 0.89x 1.27x 1.13x 0.93x
PEG - 0x -0.1x -0.2x 0.6x -1x 0.1x 0.3x
Capitalization / Revenue 1.02x 1.01x 1.1x 1.15x 1.11x 1.65x 1.74x 1.71x
EV / Revenue 1.55x 1.3x 1.62x 1.74x 1.69x 1.97x 2.03x 1.98x
EV / EBITDA 4.15x 3.81x 3.93x 3.57x 3.55x 3.66x 3.73x 3.62x
EV / EBIT 6.57x 5.19x 6.17x 10.1x 13.3x 9.75x 6.64x 6.45x
EV / FCF 7.92x 7.09x 15.3x 9.17x 9.21x 7.5x 8.79x 9.03x
FCF Yield 12.6% 14.1% 6.54% 10.9% 10.9% 13.3% 11.4% 11.1%
Dividend per Share 2 0.4675 0.95 1.15 1.2 1.2 1.217 1.21 1.271
Rate of return 1.39% 1.87% 2.62% 2.96% 3.06% 2.15% 2.14% 2.25%
EPS 2 5.32 14.08 7.9 4.21 4.78 4.092 7.839 9.419
Distribution rate 8.79% 6.75% 14.6% 28.5% 25.1% 29.8% 15.4% 13.5%
Net sales 1 8,658 12,464 10,883 9,152 8,908 9,604 9,106 9,298
EBITDA 1 3,229 4,243 4,495 4,474 4,252 5,165 4,971 5,100
EBIT 1 2,039 3,112 2,864 1,579 1,131 1,939 2,791 2,859
Net income 1 1,416 3,637 2,085 1,125 1,242 1,007 1,987 2,055
Net Debt 1 4,591 3,565 5,734 5,411 5,167 3,030 2,642 2,561
Reference price 2 33.70 50.71 43.92 40.50 39.19 56.51 56.51 56.51
Nbr of stocks (in thousands) 2,61,084 2,48,262 2,71,698 2,60,324 2,53,259 2,81,019 - -
Announcement Date 24/02/22 27/02/23 27/02/24 26/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.81x1.96x3.65x2.15% 1.59TCr
11.08x2.15x5.14x3% 14TCr
11.22x3.11x5.78x4.09% 8.97TCr
7.93x2.69x4.53x2.96% 7.44TCr
7.56x2.49x3.94x1.87% 5.45TCr
11.74x3.53x4.97x2.26% 5.39TCr
8.87x1.33x4.62x2.19% 5.18TCr
9.61x2.35x4.58x2.68% 5.04TCr
10.52x3.02x4.48x7.22% 3.87TCr
5.9x1.56x3.64x5.35% 3.23TCr
Average 9.82x 2.42x 4.53x 3.38% 5.99TCr
Weighted average by Cap. 9.89x 2.48x 4.78x 3.27%

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

  1. Stock Market
  2. Stocks
  3. OVV Stock
  4. Valuation Ovintiv Inc.