Valuation Capital Power Corporation

Stocks

Market Closed - Toronto S.E. 16:24:37 2026-08-31 EDT			5-day change	1st Jan Change
63.83 ^CAD	-1.36%		-2.10%	+9.02%

08-04	British Columbia Hydro and Power Authority agreed to acquire 275MW Island Generation power facility in Campbell River, from Capital Power Corporation.	CI
07-29	Capital Power Corporation, Q2 2026 Earnings Call, Jul 29, 2026

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	10,026	-	-
Change	-	18.12%	-17.76%	98.88%	3.12%	9.8%	-	-
Enterprise Value (EV) ¹	7,694	8,979	7,886	13,118	15,905	16,507	15,881	15,160
Change	-	16.71%	-12.18%	66.35%	21.25%	3.79%	-3.79%	-4.54%
P/E	101x	55.2x	6.26x	12.4x	66.5x	52.9x	21.4x	18.1x
PBR	1.61x	2.21x	1.4x	1.99x	-	2.33x	2.35x	2.36x
PEG	-	0x	0x	-0.8x	-0.8x	1.4x	0x	1x
Capitalization / Revenue	2.3x	1.85x	1.04x	2.35x	2.45x	2.53x	2.33x	2.12x
EV / Revenue	3.87x	3.07x	1.84x	3.47x	4.28x	4.17x	3.68x	3.2x
EV / EBITDA	6.84x	6.64x	5.42x	9.84x	10.1x	9.9x	8.83x	7.88x
EV / EBIT	13.2x	11.2x	8.95x	15.8x	39.1x	22.1x	14.6x	12x
EV / FCF	11.9x	35.5x	79.7x	177x	162x	21.5x	20.2x	23x
FCF Yield	8.41%	2.82%	1.26%	0.56%	0.62%	4.65%	4.96%	4.35%
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%	4.36%	4.46%	4.52%
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	1,667	1,800	1,925
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	6,480	5,855	5,134
Reference price ²	39.46	46.33	37.84	63.72	58.55	63.83	63.83	63.83
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	53.66x	4.2x	9.98x	4.31%	7.32B
ADANI POWER LIMITED	33.35x	7.46x	19.99x	-.--%	42.9B
NTPC LTD	14.5x	2.83x	10.52x	2.9%	33.49B
SDIC POWER HOLDINGS CO., LTD	14.7x	4.74x	8.56x	3.74%	16.23B
TALEN ENERGY CORPORATION	15.21x	5.02x	10.5x	-.--%	14.19B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.95x	2.86x	7.75x	5.16%	12.61B
GS HOLDINGS CORP.	4.79x	0.68x	3.32x	2.68%	8.79B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	12.05x	1.6x	8.23x	4.13%	7.79B
HUBEI ENERGY GROUP CO., LTD.	16.96x	-	-	-	4.82B
Average	19.24x	3.67x	9.86x	2.87%	16.46B
Weighted average by Cap.	20.80x	4.52x	12.29x	2.16%