Valuation Imperial Oil Limited

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-04-17 EDT			5-day change	1st Jan Change
167.04 ^CAD	-2.92%		-6.65%	+40.87%

04-17	Canadian Energy Stocks Slide as Iran Assures Hormuz Commercial Passage	DJ
04-16	Imperial Oil says it contained a pipeline spill at Cold Lake in Alberta	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	31,604	38,525	40,445	45,877	58,918	80,779	-	-
Change	-	21.9%	4.98%	13.43%	28.42%	37.11%	-	-
Enterprise Value (EV) ¹	34,627	38,931	43,713	48,909	61,773	83,290	83,499	82,953
Change	-	12.43%	12.28%	11.89%	26.3%	34.83%	0.25%	-0.65%
P/E ratio	13.1x	5.76x	8.89x	9.81x	18.3x	15.7x	17.8x	18.3x
PBR	1.42x	1.72x	1.82x	1.92x	2.58x	3.39x	3.2x	3.04x
PEG	-	0x	-0.3x	1.54x	-0.6x	0.2x	-1.5x	-6.99x
Capitalization / Revenue	0.84x	0.65x	0.79x	0.89x	1.25x	1.4x	1.41x	1.44x
EV / Revenue	0.92x	0.65x	0.86x	0.95x	1.31x	1.44x	1.46x	1.48x
EV / EBITDA	6.52x	3.48x	5.24x	5.92x	9.01x	8.69x	10.1x	10.4x
EV / EBIT	10.4x	4.2x	6.79x	7.79x	14.5x	12.4x	13.6x	13.5x
EV / FCF	7.99x	5.21x	9.4x	10.6x	15.3x	16.3x	17.6x	16.2x
FCF Yield	12.5%	19.2%	10.6%	9.42%	6.52%	6.13%	5.67%	6.17%
Dividend per Share ²	1.03	1.46	1.94	2.4	2.88	3.349	3.39	3.874
Rate of return	2.26%	2.21%	2.57%	2.71%	2.43%	2%	2.03%	2.32%
EPS ²	3.48	11.44	8.49	9.03	6.48	10.63	9.359	9.114
Distribution rate	29.6%	12.8%	22.9%	26.6%	44.4%	31.5%	36.2%	42.5%
Net sales ¹	37,590	59,670	50,969	51,532	47,078	57,846	57,375	55,968
EBITDA ¹	5,314	11,172	8,345	8,263	6,853	9,586	8,278	7,946
EBIT ¹	3,337	9,275	6,438	6,280	4,274	6,721	6,132	6,141
Net income ¹	2,479	7,340	4,889	4,790	3,268	5,779	4,351	4,212
Net Debt ¹	3,023	406	3,268	3,032	2,855	2,510	2,720	2,174
Reference price ²	45.62	65.95	75.48	88.59	118.58	167.04	167.04	167.04
Nbr of stocks (in thousands)	692,765	584,153	535,837	517,861	496,861	483,593	-	-
Announcement Date	2/1/22	1/31/23	2/2/24	1/31/25	1/30/26	-	-	-

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.($)
IMPERIAL OIL LIMITED	15.71x	1.44x	8.69x	2%	59.09B
EXXON MOBIL CORPORATION	13.96x	1.65x	7.16x	2.83%	609B
RELIANCE INDUSTRIES LTD	22.14x	2.06x	11.26x	0.44%	200B
BP PLC	9.07x	0.64x	3.24x	4.67%	113B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.26x	0.3x	4.68x	6.87%	93.08B
SUNCOR ENERGY INC.	10.81x	1.88x	5.03x	2.9%	72.66B
VALERO ENERGY CORPORATION	9.4x	0.57x	6.81x	2.16%	66.86B
MARATHON PETROLEUM CORPORATION	8.54x	0.66x	5.97x	1.89%	62.93B
PHILLIPS 66	10.51x	0.51x	7.63x	3.2%	62.7B
OIL AND NATURAL GAS CORPORATION LIMITED	8.47x	0.74x	4.32x	4.4%	38.62B
Average	11.89x	1.05x	6.48x	3.14%	137.7B
Weighted average by Cap.	13.62x	1.36x	7.09x	2.86%