Valuation Capital Power Corporation

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-07-03 EDT			5-day change	1st Jan Change
73.80 ^CAD	+2.86%		-1.28%	+26.05%

06-01	TSX Closer: The Index Edges Down, But Still Near Its Record Close As CIBC Flags Its Top 10 Best Ideas For June	MT
05-14	Canada plans to double capacity of electricity grid by 2050	RE

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	11,548	-	-
Change	-	18.12%	-17.76%	98.88%	3.12%	26.47%	-	-
Enterprise Value (EV) ¹	7,694	8,979	7,886	13,118	15,905	18,075	17,451	16,925
Change	-	16.71%	-12.18%	66.35%	21.25%	13.65%	-3.45%	-3.02%
P/E	101x	55.2x	6.26x	12.4x	66.5x	33.5x	24.1x	20.6x
PBR	1.61x	2.21x	1.4x	1.99x	-	2.66x	2.64x	2.6x
PEG	-	0x	0x	-0.8x	-0.8x	0x	0.6x	1.2x
Capitalization / Revenue	2.3x	1.85x	1.04x	2.35x	2.45x	2.99x	2.93x	2.74x
EV / Revenue	3.87x	3.07x	1.84x	3.47x	4.28x	4.68x	4.43x	4.02x
EV / EBITDA	6.84x	6.64x	5.42x	9.84x	10.1x	10.8x	9.72x	8.85x
EV / EBIT	13.2x	11.2x	8.95x	15.8x	39.1x	19.3x	16.5x	13.7x
EV / FCF	11.9x	35.5x	79.7x	177x	162x	24.1x	16.4x	13x
FCF Yield	8.41%	2.82%	1.26%	0.56%	0.62%	4.16%	6.12%	7.71%
Dividend per Share ²	2.12	2.255	2.39	2.534	2.686	2.784	2.84	2.882
Rate of return	5.37%	4.87%	6.32%	3.98%	4.59%	3.77%	3.85%	3.91%
EPS ²	0.39	0.84	6.04	5.15	0.88	2.202	3.062	3.582
Distribution rate	544%	268%	39.6%	49.2%	305%	126%	92.7%	80.5%
Net sales ¹	1,990	2,929	4,282	3,776	3,720	3,858	3,943	4,212
EBITDA ¹	1,124	1,353	1,455	1,333	1,580	1,669	1,795	1,911
EBIT ¹	585	800	881	830	407	938.2	1,057	1,234
Net income ¹	44	99	744	699	160	337	479.8	559.2
Net Debt ¹	3,110	3,565	3,433	4,262	6,773	6,527	5,903	5,377
Reference price ²	39.46	46.33	37.84	63.72	58.55	73.80	73.80	73.80
Nbr of stocks (in thousands)	116,162	116,862	117,674	138,977	155,962	156,483	-	-
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	33.51x	4.68x	10.83x	3.77%	8.13B
ADANI POWER LIMITED	31.6x	7.71x	20.02x	-.--%	44.92B
NTPC LTD	16.64x	2.93x	11.14x	2.51%	36.3B
TALEN ENERGY CORPORATION	16.51x	5.4x	11.21x	0.02%	16.55B
SDIC POWER HOLDINGS CO., LTD	14.54x	4.65x	8.35x	3.75%	15.83B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.19x	2.83x	7.62x	5.67%	11.52B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	9.83x	1.43x	8.54x	5.51%	7.46B
HUBEI ENERGY GROUP CO., LTD.	16.74x	-	-	2.65%	4.71B
NLC INDIA LIMITED	15.53x	-	-	-	4.57B
Average	18.01x	4.23x	11.10x	2.98%	16.67B
Weighted average by Cap.	20.70x	4.95x	13.22x	2.06%