Valuation ARC Resources Ltd.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-01-23 EST			5-day change	1st Jan Change
25.33 ^CAD	+1.00%		+6.25%	-1.63%

01-20	TSX Closer: The Index Slumps On Profit Taking and Geopolitical Tensions, Despite Elevated Commodity Prices	MT
12-31	TPH Energy Research With 2025 CDN Oil Sands and Upstream Recap	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,120	8,035	11,421	11,817	15,438	14,473	14,473	-
Change	-	278.94%	42.15%	3.47%	30.64%	-6.25%	0%	-
Enterprise Value (EV) ¹	2,871	9,863	12,723	13,134	16,774	17,523	17,269	17,222
Change	-	243.55%	28.99%	3.24%	27.71%	4.46%	-1.45%	-0.27%
P/E ratio	-3.87x	9.2x	5.26x	7.54x	13.9x	10.8x	11.4x	10.9x
PBR	-	-	-	-	1.93x	1.76x	1.7x	1.59x
PEG	-	-0x	0x	-0.3x	-0.5x	0.4x	-1.97x	2.42x
Capitalization / Revenue	1.82x	1.76x	1.68x	2.59x	3.77x	2.44x	2.42x	2.35x
EV / Revenue	2.46x	2.16x	1.88x	2.88x	4.09x	2.95x	2.89x	2.8x
EV / EBITDA	5.08x	4.53x	2.9x	4.24x	6.47x	5.14x	5x	4.78x
EV / EBIT	-4.05x	8.87x	4.27x	7.77x	23.8x	9.8x	10.1x	9.33x
EV / FCF	8.97x	7.29x	5.6x	11x	26.8x	16.2x	14.7x	15x
FCF Yield	11.2%	13.7%	17.8%	9.12%	3.74%	6.17%	6.79%	6.66%
Dividend per Share ²	0.3	0.286	0.49	0.66	0.7	0.774	0.8274	0.8709
Rate of return	5%	2.49%	2.68%	3.36%	2.69%	3.06%	3.27%	3.44%
EPS ²	-1.55	1.25	3.47	2.61	1.88	2.354	2.218	2.318
Distribution rate	-19.4%	22.9%	14.1%	25.3%	37.2%	32.9%	37.3%	37.6%
Net sales ¹	1,167	4,573	6,781	4,566	4,099	5,939	5,970	6,155
EBITDA ¹	564.6	2,175	4,393	3,096	2,592	3,407	3,453	3,605
EBIT ¹	-709.3	1,112	2,978	1,690	706	1,789	1,709	1,845
Net income ¹	-547.2	786.6	2,302	1,596	1,124	1,291	1,268	1,257
Net Debt ¹	750.7	1,829	1,302	1,317	1,336	3,050	2,796	2,749
Reference price ²	6.00	11.50	18.25	19.67	26.07	25.33	25.33	25.33
Nbr of stocks (in thousands)	353,376	698,660	625,814	600,775	592,192	571,371	571,371	-
Announcement Date	2/10/21	2/10/22	2/9/23	2/8/24	2/6/25	-	-	-

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.($)
ARC RESOURCES LTD.	10.76x	2.95x	5.14x	3.06%	10.54B
CNOOC LIMITED	7.34x	2.26x	3.63x	6.07%	142B
CONOCOPHILLIPS	15.21x	2.25x	5.5x	3.24%	122B
CANADIAN NATURAL RESOURCES LIMITED	14.61x	3.13x	6.77x	4.74%	75.04B
EOG RESOURCES, INC.	10.85x	2.82x	5.24x	3.83%	58.78B
DIAMONDBACK ENERGY, INC.	11.66x	3.89x	5.85x	2.61%	44.11B
OCCIDENTAL PETROLEUM CORPORATION	22.18x	2.52x	5.02x	2.13%	43.45B
EQT CORPORATION	18.42x	5.02x	7.78x	1.14%	34.65B
Average	13.88x	3.11x	5.62x	3.35%	66.22B
Weighted average by Cap.	12.93x	2.79x	5.28x	3.99%