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 18,450 - -
Change - 43.08% -5.21% -11.65% -5.86% 85.9% - -
Enterprise Value (EV) 1 13,390 16,154 17,667 15,954 15,092 21,377 20,735 20,356
Change - 20.65% 9.36% -9.7% -5.4% 41.64% -3% -1.83%
P/E 6.33x 3.6x 5.56x 9.62x 8.2x 21x 9.41x 8.31x
PBR 1.71x 1.62x 1.1x 1.02x 0.89x 1.57x 1.43x 1.24x
PEG - 0x -0.1x -0.2x 0.6x -0.6x 0x 0.6x
Capitalization / Revenue 1.02x 1.01x 1.1x 1.15x 1.11x 1.84x 2.04x 1.97x
EV / Revenue 1.55x 1.3x 1.62x 1.74x 1.69x 2.14x 2.29x 2.17x
EV / EBITDA 4.15x 3.81x 3.93x 3.57x 3.55x 4.09x 4.19x 4.07x
EV / EBIT 6.57x 5.19x 6.17x 10.1x 13.3x 11.1x 7.45x 7.6x
EV / FCF 7.92x 7.09x 15.3x 9.17x 9.21x 8.66x 9.72x 10x
FCF Yield 12.6% 14.1% 6.54% 10.9% 10.9% 11.6% 10.3% 9.97%
Dividend per Share 2 0.4675 0.95 1.15 1.2 1.2 1.208 1.218 1.241
Rate of return 1.39% 1.87% 2.62% 2.96% 3.06% 1.8% 1.82% 1.85%
EPS 2 5.32 14.08 7.9 4.21 4.78 3.186 7.118 8.06
Distribution rate 8.79% 6.75% 14.6% 28.5% 25.1% 37.9% 17.1% 15.4%
Net sales 1 8,658 12,464 10,883 9,152 8,908 10,011 9,058 9,383
EBITDA 1 3,229 4,243 4,495 4,474 4,252 5,232 4,945 5,002
EBIT 1 2,039 3,112 2,864 1,579 1,131 1,921 2,784 2,678
Net income 1 1,416 3,637 2,085 1,125 1,242 818.4 1,875 1,921
Net Debt 1 4,591 3,565 5,734 5,411 5,167 2,927 2,285 1,905
Reference price 2 33.70 50.71 43.92 40.50 39.19 66.97 66.97 66.97
Nbr of stocks (in thousands) 2,61,084 2,48,262 2,71,698 2,60,324 2,53,259 2,75,504 - -
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.($)
13.32x2.59x5.73x2.41% 17TCr
12.84x3.42x6.54x3.47% 11TCr
9.07x2.77x4.8x2.69% 8.06TCr
7.82x2.65x4.22x1.61% 6.35TCr
10.23x1.52x4.94x1.84% 6.26TCr
12.76x3.76x5.37x2.06% 5.92TCr
9.71x2.68x5.28x2.16% 5.9TCr
12.4x3.38x5.14x5.9% 4.39TCr
12.56x4.05x6.01x1.24% 3.32TCr
Average 11.19x 2.98x 5.34x 2.6% 7.53TCr
Weighted average by Cap. 11.48x 2.88x 5.44x 2.6%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!