Company Valuation: Ovintiv Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,799 12,589 11,933 10,543 9,925 14,728 - -
Change - 43.08% -5.21% -11.65% -5.86% 48.39% - -
Enterprise Value (EV) 1 13,390 16,154 17,667 15,954 15,092 17,680 17,191 17,057
Change - 20.65% 9.36% -9.7% -5.4% 17.15% -2.77% -0.78%
P/E 6.33x 3.6x 5.56x 9.62x 8.2x 11.3x 6.35x 5.75x
PBR 1.71x 1.62x 1.1x 1.02x 0.89x 1.16x 1.03x 0.86x
PEG - 0x -0.1x -0.2x 0.6x -3.78x 0.1x 0.6x
Capitalization / Revenue 1.02x 1.01x 1.1x 1.15x 1.11x 1.49x 1.58x 1.6x
EV / Revenue 1.55x 1.3x 1.62x 1.74x 1.69x 1.79x 1.84x 1.86x
EV / EBITDA 4.15x 3.81x 3.93x 3.57x 3.55x 3.33x 3.46x 3.41x
EV / EBIT 6.57x 5.19x 6.17x 10.1x 13.3x 8.42x 5.9x 5.99x
EV / FCF 7.92x 7.09x 15.3x 9.17x 9.21x 6.94x 7.91x 8.58x
FCF Yield 12.6% 14.1% 6.54% 10.9% 10.9% 14.4% 12.6% 11.6%
Dividend per Share 2 0.4675 0.95 1.15 1.2 - 1.216 1.21 1.281
Rate of return 1.39% 1.87% 2.62% 2.96% - 2.32% 2.31% 2.44%
EPS 2 5.32 14.08 7.9 4.21 4.78 4.637 8.253 9.111
Distribution rate 8.79% 6.75% 14.6% 28.5% - 26.2% 14.7% 14.1%
Net sales 1 8,658 12,464 10,883 9,152 8,908 9,890 9,332 9,178
EBITDA 1 3,229 4,243 4,495 4,474 4,252 5,306 4,966 5,000
EBIT 1 2,039 3,112 2,864 1,579 1,131 2,100 2,916 2,846
Net income 1 1,416 3,637 2,085 1,125 1,242 1,224 2,072 2,081
Net Debt 1 4,591 3,565 5,734 5,411 5,167 2,952 2,463 2,329
Reference price 2 33.70 50.71 43.92 40.50 39.19 52.41 52.41 52.41
Nbr of stocks (in thousands) 261,084 248,262 271,698 260,324 253,259 281,019 - -
Announcement Date 2/24/22 2/27/23 2/27/24 2/26/25 2/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.72x2.03x4.67x3.14% 131B
10.5x2.92x5.52x4.31% 85.3B
7.36x2.49x4.1x3.18% 69.23B
6.87x2.32x3.74x1.98% 51.54B
11.01x3.34x4.66x2.36% 51.62B
8.75x2.25x4.36x2.8% 48.58B
7.88x1.21x4.18x2.41% 47.05B
9.71x2.96x4.26x7.74% 38.23B
5.4x1.62x3.74x4.7% 33.7B
Average 8.69x 2.35x 4.36x 3.62% 61.83B
Weighted average by Cap. 9.13x 2.36x 4.49x 3.46%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!