Company Valuation: Capital Power Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,584 5,414 4,453 8,856 9,132 10,322 - -
Change - 18.12% -17.76% 98.88% 3.12% 13.03% - -
Enterprise Value (EV) 1 7,694 8,979 7,886 13,118 15,905 16,729 16,099 15,333
Change - 16.71% -12.18% 66.35% 21.25% 5.18% -3.76% -4.76%
P/E 101x 55.2x 6.26x 12.4x 66.5x 54.5x 22.1x 18.7x
PBR 1.61x 2.21x 1.4x 1.99x - 2.4x 2.42x 2.42x
PEG - 0x 0x -0.8x -0.8x 1.5x 0x 1x
Capitalization / Revenue 2.3x 1.85x 1.04x 2.35x 2.45x 2.61x 2.39x 2.18x
EV / Revenue 3.87x 3.07x 1.84x 3.47x 4.28x 4.23x 3.73x 3.24x
EV / EBITDA 6.84x 6.64x 5.42x 9.84x 10.1x 10x 8.94x 7.95x
EV / EBIT 13.2x 11.2x 8.95x 15.8x 39.1x 22.4x 14.8x 12.2x
EV / FCF 11.9x 35.5x 79.7x 177x 162x 21.8x 20.4x 23.3x
FCF Yield 8.41% 2.82% 1.26% 0.56% 0.62% 4.59% 4.89% 4.3%
Dividend per Share 2 2.12 2.255 2.39 2.534 2.686 2.786 2.844 2.885
Rate of return 5.37% 4.87% 6.32% 3.98% 4.59% 4.24% 4.33% 4.39%
EPS 2 0.39 0.84 6.04 5.15 0.88 1.206 2.978 3.518
Distribution rate 544% 268% 39.6% 49.2% 305% 231% 95.5% 82%
Net sales 1 1,990 2,929 4,282 3,776 3,720 3,959 4,311 4,738
EBITDA 1 1,124 1,353 1,455 1,333 1,580 1,668 1,801 1,928
EBIT 1 585 800 881 830 407 746.1 1,084 1,260
Net income 1 44 99 744 699 160 219.3 470 550.8
Net Debt 1 3,110 3,565 3,433 4,262 6,773 6,407 5,777 5,012
Reference price 2 39.46 46.33 37.84 63.72 58.55 65.71 65.71 65.71
Nbr of stocks (in thousands) 116,162 116,862 117,674 138,977 155,962 157,080 - -
Announcement Date 2/24/22 3/1/23 2/28/24 2/26/25 3/4/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.93x7.38x19.77x-.--% 42.56B
16.04x2.86x10.88x2.6% 35.03B
16.2x4.94x8.92x3.4% 17.82B
14.62x5.38x11.36x0.01% 16.28B
7.89x2.91x7.84x5.17% 12.64B
10.62x1.49x8.27x4.42% 7.91B
6.16x0.65x3.88x3.65% 6.38B
17.56x - - - 4.97B
Average 15.25x 3.66x 10.13x 2.75% 17.95B
Weighted average by Cap. 19.50x 4.63x 12.67x 1.99%

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

  1. Stock Market
  2. Stocks
  3. CPX Stock
  4. CPXXY Stock
  5. Valuation Capital Power Corporation