Valuation Capital Power Corporation

Stocks

End-of-day quote TE 12:04:23 2026-09-21 EDT			5-day change	1st Jan Change
62.11 ^CAD	+1.19%		+4.33%	+6.06%

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	9,642	-	-
Change	-	18.12%	-17.76%	98.88%	3.12%	5.59%	-	-
Enterprise Value (EV) ¹	7,694	8,979	7,886	13,118	15,905	16,125	15,496	14,775
Change	-	16.71%	-12.18%	66.35%	21.25%	1.38%	-3.9%	-4.66%
P/E	101x	55.2x	6.26x	12.4x	66.5x	50.9x	20.6x	17.4x
PBR	1.61x	2.21x	1.4x	1.99x	-	2.24x	2.26x	2.26x
PEG	-	0x	0x	-0.8x	-0.8x	1.4x	0x	1x
Capitalization / Revenue	2.3x	1.85x	1.04x	2.35x	2.45x	2.45x	2.25x	2.04x
EV / Revenue	3.87x	3.07x	1.84x	3.47x	4.28x	4.09x	3.61x	3.12x
EV / EBITDA	6.84x	6.64x	5.42x	9.84x	10.1x	9.67x	8.61x	7.64x
EV / EBIT	13.2x	11.2x	8.95x	15.8x	39.1x	21.6x	14.3x	11.7x
EV / FCF	11.9x	35.5x	79.7x	177x	162x	21x	19.7x	22.4x
FCF Yield	8.41%	2.82%	1.26%	0.56%	0.62%	4.76%	5.09%	4.46%
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%	4.54%	4.63%	4.7%
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	3,942	4,288	4,738
EBITDA ¹	1,124	1,353	1,455	1,333	1,580	1,667	1,801	1,934
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	6,483	5,855	5,133
Reference price ²	39.46	46.33	37.84	63.72	58.55	61.38	61.38	61.38
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	50.9x	4.09x	9.67x	4.54%	6.88B
ADANI POWER LIMITED	31.37x	7.27x	19.7x	-.--%	41.52B
NTPC LTD	13.95x	2.78x	10.38x	2.96%	32.71B
SDIC POWER HOLDINGS CO., LTD	15.12x	4.93x	9.78x	3.71%	17.08B
TALEN ENERGY CORPORATION	15.02x	4.91x	10.42x	-.--%	14.01B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.86x	2.85x	7.72x	5.22%	12.46B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	11.22x	1.47x	8.14x	4.49%	7.99B
GS HOLDINGS CORP.	4.21x	0.63x	3.11x	3.04%	7.69B
HUBEI ENERGY GROUP CO., LTD.	18.12x	-	-	2.7%	4.69B
Average	18.64x	3.62x	9.86x	2.96%	16.11B
Weighted average by Cap.	19.88x	4.46x	12.27x	2.26%