|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.24 CAD | +3.33% |
|
+1.79% | +45.66% |
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 | 4,770 | - | - |
| Change | - | 123.75% | 70.52% | 15.9% | 21.72% | 40.27% | - | - |
| Enterprise Value (EV) 1 | 792.9 | 1,422 | 2,247 | 2,645 | 3,282 | 4,653 | 4,519 | 4,657 |
| Change | - | 79.34% | 57.99% | 17.71% | 24.1% | 41.78% | -2.88% | 3.06% |
| P/E | 1.42x | - | -46.3x | 6.27x | 14.3x | 17.7x | 12.1x | - |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | -0x | -0.3x | 1.2x | 0.3x | - |
| Capitalization / Revenue | 0.62x | - | 1.86x | 1.86x | 2.4x | 2.85x | 2.26x | - |
| EV / Revenue | 0.78x | - | 1.73x | 1.76x | 2.31x | 2.78x | 2.14x | - |
| EV / EBITDA | 2.22x | 2.94x | 6.39x | 4.07x | 6.38x | 8.58x | 6.12x | 6.84x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | 8.79x | 8.46x | 14.5x | 9.03x | 18.1x | 31.5x | 12.3x | 21.4x |
| FCF Yield | 11.4% | 11.8% | 6.92% | 11.1% | 5.53% | 3.18% | 8.15% | 4.68% |
| Dividend per Share 2 | - | - | - | - | - | 0.73 | 0.73 | - |
| Rate of return | - | - | - | - | - | 7.37% | 7.37% | - |
| 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 | -250.6 | -112.5 |
| Reference price 2 | 1.190 | 2.410 | 4.170 | 5.330 | 7.030 | 9.910 | 9.910 | 9.910 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.7x | 2.78x | 8.58x | - | 3.42B | |
| 26.76x | 12.26x | 12.93x | 4.62% | 3.35B | |
| 2.63x | 1.47x | 2.63x | 6.32% | 1.69B | |
| 12.03x | - | - | 2.49% | 1.53B | |
| 11.14x | 1.66x | 3.08x | 5.19% | 711M | |
| 13.29x | 2.74x | 4.6x | - | 461M | |
| 4.83x | 1.12x | 1.66x | -.--% | 243M | |
| -19.55x | 2.11x | 6.92x | - | 128M | |
| Average | 8.60x | 3.45x | 5.77x | 3.72% | 1.44B | |
| Weighted average by Cap. | 16.11x | 5.60x | 8.27x | 4.47% |
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
