|
Market Closed -
Toronto S.E.
16:00:00 2026-11-11 EST
|
5-day change | 1st Jan Change | ||
| 180.36 CAD | +3.07% |
|
+1.04% | +52.10% |
| 11-05 | Canadian Natural Resources beats quarterly profit estimate | RE |
| 11-05 | Canadian Natural beats profit estimates on higher oil prices, output | RE |
Company Valuation: Imperial Oil Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,604 | 38,525 | 40,445 | 45,877 | 58,918 | 85,132 | - | - |
| Change | - | 21.9% | 4.98% | 13.43% | 28.42% | 44.49% | - | - |
| Enterprise Value (EV) 1 | 34,627 | 38,931 | 43,713 | 48,909 | 61,773 | 86,446 | 86,959 | 86,807 |
| Change | - | 12.43% | 12.28% | 11.89% | 26.3% | 39.94% | 0.59% | -0.17% |
| P/E | 13.1x | 5.76x | 8.89x | 9.81x | 18.3x | 10.1x | 10.6x | 12.9x |
| PBR | 1.42x | 1.72x | 1.82x | 1.92x | 2.58x | 3.51x | 3.19x | 3x |
| PEG | - | 0x | -0.3x | 1.54x | -0.6x | 0x | -2.4x | -0.7x |
| Capitalization / Revenue | 0.84x | 0.65x | 0.79x | 0.89x | 1.25x | 1.35x | 1.33x | 1.42x |
| EV / Revenue | 0.92x | 0.65x | 0.86x | 0.95x | 1.31x | 1.37x | 1.36x | 1.45x |
| EV / EBITDA | 6.52x | 3.48x | 5.24x | 5.92x | 9.01x | 6.59x | 7.37x | 8.71x |
| EV / EBIT | 10.4x | 4.2x | 6.79x | 7.79x | 14.5x | 7.52x | 9.45x | 11.4x |
| EV / FCF | 7.99x | 5.21x | 9.4x | 10.6x | 15.3x | 11.5x | 10.4x | 13.1x |
| FCF Yield | 12.5% | 19.2% | 10.6% | 9.42% | 6.52% | 8.72% | 9.63% | 7.61% |
| Dividend per Share 2 | 1.03 | 1.46 | 1.94 | 2.4 | 2.88 | 3.449 | 3.649 | 3.782 |
| Rate of return | 2.26% | 2.21% | 2.57% | 2.71% | 2.43% | 1.91% | 2.02% | 2.1% |
| EPS 2 | 3.48 | 11.44 | 8.49 | 9.03 | 6.48 | 17.77 | 16.99 | 14.03 |
| Distribution rate | 29.6% | 12.8% | 22.9% | 26.6% | 44.4% | 19.4% | 21.5% | 27% |
| Net sales 1 | 37,590 | 59,670 | 50,969 | 51,532 | 47,078 | 62,973 | 63,983 | 59,873 |
| EBITDA 1 | 5,314 | 11,172 | 8,345 | 8,263 | 6,853 | 13,109 | 11,794 | 9,964 |
| EBIT 1 | 3,337 | 9,275 | 6,438 | 6,280 | 4,274 | 11,491 | 9,198 | 7,600 |
| Net income 1 | 2,479 | 7,340 | 4,889 | 4,790 | 3,268 | 8,712 | 7,355 | 5,581 |
| Net Debt 1 | 3,023 | 406 | 3,268 | 3,032 | 2,855 | 1,314 | 1,827 | 1,675 |
| Reference price 2 | 45.62 | 65.95 | 75.48 | 88.59 | 118.58 | 180.36 | 180.36 | 180.36 |
| Nbr of stocks (in thousands) | 692,765 | 584,153 | 535,837 | 517,861 | 496,861 | 472,012 | - | - |
| Announcement Date | 2/1/22 | 1/31/23 | 2/2/24 | 1/31/25 | 1/30/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.15x | 1.37x | 6.59x | 1.91% | 59.78B | |
| 12.9x | 1.6x | 6.78x | 2.5% | 680B | |
| 18.9x | 1.58x | 9.4x | 0.49% | 193B | |
| 5.92x | 0.56x | 2.35x | 4.53% | 116B | |
| 6.25x | 0.71x | 4.08x | 1.02% | 110B | |
| 6.23x | 0.61x | 3.86x | 1.32% | 101B | |
| 7.58x | 0.63x | 5.26x | 1.97% | 101B | |
| 10.3x | 0.4x | 6.02x | 6.94% | 96.39B | |
| 7.88x | 1.64x | 4.02x | 2.51% | 79.39B | |
| 17.96x | 0.74x | 9.3x | 1.22% | 53.08B | |
| Average | 10.41x | 0.98x | 5.77x | 2.44% | 159B | |
| Weighted average by Cap. | 11.55x | 1.23x | 6.20x | 2.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IMO Stock
- Valuation Imperial Oil Limited
Select your edition
All financial news and data tailored to specific country editions
