Valuation Whitecap Resources Inc.

Stocks

Market Closed - Toronto S.E. 01:58:50 17/10/2026 am IST			5-day change	1st Jan Change
20.17 ^CAD	+2.59%		+8.97%	+75.39%

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	23,904	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	71.24%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	26,125	25,128	23,996
Change	-	49.08%	-20.99%	3.38%	150.58%	50.54%	-3.82%	-4.51%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	14.5x	15x	13.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.4x	-5.43x	1x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.77x	2.81x	2.9x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	3.03x	2.96x	2.92x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	5.18x	4.93x	4.77x
EV / EBIT	-	-	5.33x	3.36x	5.01x	7.74x	7.79x	12.1x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	11x	11.2x	11.1x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	9.1%	8.92%	9.05%
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%	3.62%	3.62%	3.62%
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	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	20.17	20.17	20.17
Nbr of stocks (in thousands)	6,15,823	6,11,304	5,99,058	5,87,476	12,13,890	12,15,878	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WHITECAP RESOURCES INC.	14.18x	3.03x	5.18x	3.71%	1.68TCr
CONOCOPHILLIPS	12.52x	2.59x	5.46x	2.38%	17TCr
CANADIAN NATURAL RESOURCES LIMITED	12.32x	3.37x	6.41x	3.38%	11TCr
EOG RESOURCES, INC.	8.55x	2.71x	4.59x	2.71%	8.01TCr
ADNOC GAS PLC	17.64x	4x	10.62x	5.48%	6.81TCr
OCCIDENTAL PETROLEUM CORPORATION	6.71x	2.48x	3.88x	1.72%	6.06TCr
CENOVUS ENERGY INC.	8.06x	1.4x	4.44x	1.92%	5.9TCr
DEVON ENERGY CORPORATION	9.1x	2.51x	4.9x	2.26%	5.66TCr
DIAMONDBACK ENERGY, INC.	10.37x	3.37x	4.68x	2.23%	5.48TCr
WOODSIDE ENERGY GROUP LTD	10.98x	3.23x	4.8x	6.58%	4.39TCr
Average	11.04x	2.87x	5.49x	3.24%	7.17TCr
Weighted average by Cap.	11.19x	2.85x	5.62x	3.03%