Valuation ARC Resources Ltd.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-05-08 EDT			5-day change	1st Jan Change
30.58 ^CAD	+0.36%		-3.99%	+18.76%

05-07	Shell Launches New $3 Billion Share Buyback as First-quarter Results Rise	MT
05-07	Shell ups dividend, trims buyback as oil price strength boosts profit	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,035	11,421	11,817	15,438	14,745	17,316	-	-
Change	-	42.15%	3.47%	30.64%	-4.49%	17.43%	-	-
Enterprise Value (EV) ¹	9,863	12,723	13,134	16,774	17,611	19,843	19,598	18,518
Change	-	28.99%	3.24%	27.71%	4.99%	12.67%	-1.23%	-5.51%
P/E ratio	9.2x	5.26x	7.54x	13.9x	11.8x	9.64x	11x	10.4x
PBR	-	-	-	1.93x	1.78x	1.8x	1.61x	1.48x
PEG	-	0x	-0.3x	-0.5x	0.7x	0.2x	-0.9x	1.63x
Capitalization / Revenue	1.76x	1.68x	2.59x	3.77x	2.41x	2.41x	2.63x	2.54x
EV / Revenue	2.16x	1.88x	2.88x	4.09x	2.88x	2.77x	2.98x	2.72x
EV / EBITDA	4.53x	2.9x	4.24x	6.47x	5.27x	4.83x	5.12x	4.95x
EV / EBIT	8.87x	4.27x	7.77x	23.8x	29.7x	7.99x	8.96x	9.54x
EV / FCF	7.29x	5.6x	11x	26.8x	13.7x	11x	13x	13.6x
FCF Yield	13.7%	17.8%	9.12%	3.74%	7.29%	9.12%	7.68%	7.34%
Dividend per Share ²	0.286	0.49	0.66	0.7	0.78	0.842	0.8606	0.9167
Rate of return	2.49%	2.68%	3.36%	2.69%	3.03%	2.75%	2.81%	3%
EPS ²	1.25	3.47	2.61	1.88	2.19	3.173	2.767	2.944
Distribution rate	22.9%	14.1%	25.3%	37.2%	35.6%	26.5%	31.1%	31.1%
Net sales ¹	4,573	6,781	4,566	4,099	6,107	7,171	6,574	6,813
EBITDA ¹	2,175	4,393	3,096	2,592	3,342	4,106	3,830	3,743
EBIT ¹	1,112	2,978	1,690	706	592.7	2,485	2,188	1,941
Net income ¹	786.6	2,302	1,596	1,124	1,275	1,769	1,621	1,434
Net Debt ¹	1,829	1,302	1,317	1,336	2,866	2,527	2,282	1,202
Reference price ²	11.50	18.25	19.67	26.07	25.75	30.58	30.58	30.58
Nbr of stocks (in thousands)	698,660	625,814	600,775	592,192	572,621	566,243	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/6/25	2/5/26	-	-	-

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.($)
ARC RESOURCES LTD.	9.64x	2.77x	4.83x	2.75%	12.65B
CNOOC LIMITED	6.51x	1.83x	2.94x	6.89%	166B
CONOCOPHILLIPS	13.26x	2.26x	5.06x	2.98%	139B
CANADIAN NATURAL RESOURCES LIMITED	10.67x	3.04x	5.75x	4.09%	92.54B
EOG RESOURCES, INC.	7.93x	2.56x	4.37x	3.18%	69.26B
OCCIDENTAL PETROLEUM CORPORATION	8.6x	2.41x	3.87x	1.93%	52.75B
DIAMONDBACK ENERGY, INC.	11.14x	3.52x	4.89x	2.3%	53.08B
CENOVUS ENERGY INC.	9.39x	1.32x	4.76x	2.22%	53.1B
DEVON ENERGY CORPORATION	8.25x	2.75x	4.79x	2.65%	52.59B
WOODSIDE ENERGY GROUP LTD	11.52x	3.2x	4.64x	6.89%	41.37B
Average	9.69x	2.57x	4.59x	3.59%	73.25B
Weighted average by Cap.	9.60x	2.42x	4.44x	4.04%