|
Market Closed -
Toronto S.E.
16:00:00 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 10.86 CAD | +0.65% |
|
+2.36% | +54.48% |
Company Valuation: Athabasca Oil Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 631.7 | 1,413 | 2,410 | 2,794 | 3,400 | 5,227 | - | - |
| Change | - | 123.75% | 70.52% | 15.9% | 21.72% | 53.72% | - | - |
| Enterprise Value (EV) 1 | 792.9 | 1,422 | 2,247 | 2,645 | 3,282 | 5,110 | 4,971 | 5,099 |
| Change | - | 79.34% | 57.99% | 17.71% | 24.1% | 55.72% | -2.73% | 2.58% |
| P/E | 1.42x | - | -46.3x | 6.27x | 14.3x | 19.4x | 13.2x | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | -0x | -0.3x | 1.4x | 0.3x | - |
| Capitalization / Revenue | 0.62x | - | 1.86x | 1.86x | 2.4x | 3.12x | 2.47x | - |
| EV / Revenue | 0.78x | - | 1.73x | 1.76x | 2.31x | 3.05x | 2.35x | - |
| EV / EBITDA | 2.22x | 2.94x | 6.39x | 4.07x | 6.38x | 9.42x | 6.73x | 7.48x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | 8.79x | 8.46x | 14.5x | 9.03x | 18.1x | 34.6x | 15.6x | 23.4x |
| FCF Yield | 11.4% | 11.8% | 6.92% | 11.1% | 5.53% | 2.89% | 6.42% | 4.28% |
| Dividend per Share 2 | - | - | - | - | - | 0.73 | 0.73 | - |
| Rate of return | - | - | - | - | - | 6.72% | 6.72% | - |
| EPS 2 | 0.84 | - | -0.09 | 0.85 | 0.49 | 0.56 | 0.82 | - |
| Distribution rate | - | - | - | - | - | 130% | 89% | - |
| Net sales 1 | 1,014 | - | 1,295 | 1,503 | 1,419 | 1,673 | 2,115 | - |
| EBITDA 1 | 356.4 | 483.2 | 351.5 | 650.1 | 514.4 | 542.4 | 738.6 | 681.3 |
| EBIT | 257.8 | - | - | - | - | - | - | - |
| Net income 1 | - | - | - | 467.7 | 245.1 | 272 | 379 | - |
| Net Debt 1 | 161.2 | 8.608 | -163.6 | -149 | -118.5 | -116.7 | -256.4 | -128 |
| Reference price 2 | 1.19 | 2.41 | 4.17 | 5.33 | 7.03 | 10.86 | 10.86 | 10.86 |
| Nbr of stocks (in thousands) | 530,845 | 586,489 | 577,994 | 524,119 | 483,685 | 481,300 | - | - |
| Announcement Date | 3/2/22 | 3/1/23 | 2/29/24 | 3/6/25 | 3/5/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.39x | 3.05x | 9.42x | - | 3.78B | |
| 28.48x | 12.85x | 13.59x | 4.39% | 3.55B | |
| 3.1x | 1.62x | 2.89x | 5.37% | 2B | |
| 12.18x | - | - | 2.46% | 1.56B | |
| 12.45x | 1.83x | 3.4x | 4.64% | 800M | |
| 6.06x | 1.6x | 3.3x | 10% | 639M | |
| 16.71x | 3.25x | 5.24x | - | 585M | |
| 5.93x | 1.24x | 1.84x | -.--% | 291M | |
| Average | 13.04x | 3.64x | 5.67x | 4.48% | 1.65B | |
| Weighted average by Cap. | 17.04x | 5.59x | 8.42x | 4.55% |
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
- Stock Market
- Stocks
- ATH Stock
- Valuation Athabasca Oil Corporation
Select your edition
All financial news and data tailored to specific country editions
