Valuation Capital Power Corporation

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-10-16 EDT			5-day change	1st Jan Change
62.32 ^CAD	-0.45%		-3.47%	+6.44%

09-14	Capital Power Signs Memorandum of Understanding to Invest CA$5 Million in Winter Sports	MT
09-11	Capital Power Corporation and Alpine Canada Enter into Long-Term Partnership to Accelerate Transformation of Canadian Winter Sports	CI

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	9,789	-	-
Change	-	18.12%	-17.76%	98.88%	3.12%	7.2%	-	-
Enterprise Value (EV) ¹	7,694	8,979	7,886	13,118	15,905	16,264	15,628	14,865
Change	-	16.71%	-12.18%	66.35%	21.25%	2.26%	-3.91%	-4.89%
P/E	101x	55.2x	6.26x	12.4x	66.5x	46.9x	20.6x	17.6x
PBR	1.61x	2.21x	1.4x	1.99x	-	2.28x	2.3x	2.3x
PEG	-	0x	0x	-0.8x	-0.8x	0.9x	0x	1x
Capitalization / Revenue	2.3x	1.85x	1.04x	2.35x	2.45x	2.48x	2.28x	2.07x
EV / Revenue	3.87x	3.07x	1.84x	3.47x	4.28x	4.13x	3.64x	3.14x
EV / EBITDA	6.84x	6.64x	5.42x	9.84x	10.1x	9.71x	8.68x	7.71x
EV / EBIT	13.2x	11.2x	8.95x	15.8x	39.1x	21.8x	14.4x	11.8x
EV / FCF	11.9x	35.5x	79.7x	177x	162x	21.2x	19.8x	22.6x
FCF Yield	8.41%	2.82%	1.26%	0.56%	0.62%	4.72%	5.04%	4.43%
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%	4.47%	4.56%	4.63%
EPS ²	0.39	0.84	6.04	5.15	0.88	1.328	3.028	3.54
Distribution rate	544%	268%	39.6%	49.2%	305%	210%	93.9%	81.5%
Net sales ¹	1,990	2,929	4,282	3,776	3,720	3,942	4,288	4,738
EBITDA ¹	1,124	1,353	1,455	1,333	1,580	1,675	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	240.8	476.4	552.8
Net Debt ¹	3,110	3,565	3,433	4,262	6,773	6,475	5,839	5,075
Reference price ²	39.46	46.33	37.84	63.72	58.55	62.32	62.32	62.32
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

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.($)
CAPITAL POWER CORPORATION	46.95x	4.13x	9.71x	4.47%	6.92B
ADANI POWER LIMITED	29.17x	6.92x	18.8x	-.--%	39.8B
NTPC LTD	13.71x	2.71x	10.08x	3.04%	32.2B
CGN POWER CO., LTD.	13.55x	6.32x	13.31x	3.24%	31.71B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.95x	10.85x	15.64x	2.06%	28.65B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	23.24x	7.74x	12.72x	1.81%	28.23B
ADANI GREEN ENERGY LIMITED	76.28x	18.69x	22.01x	-.--%	22.6B
SDIC POWER HOLDINGS CO., LTD	16.92x	4.97x	9.83x	3.28%	19.13B
Average	30.22x	7.79x	14.01x	2.24%	26.15B
Weighted average by Cap.	27.19x	7.83x	14.60x	1.93%