Valuation Peyto Exploration & Development Corp.

Stocks

Delayed Toronto S.E. 14:40:41 2026-10-23 EDT			5-day change	1st Jan Change
25.47 ^CAD	+0.47%		-0.55%	+12.15%

10-15	Peyto Exploration & Development Corp. Declares Monthly Dividend, Payable on November 13, 2026	CI
09-15	Peyto Exploration & Development Corp. Confirms Monthly Dividend with Respect to September 2026, Payable on October 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,582	2,395	2,326	3,388	4,613	5,214	-	-
Change	-	51.37%	-2.89%	45.68%	36.13%	13.04%	-	-
Enterprise Value (EV) ¹	2,681	3,280	3,689	4,737	5,790	6,155	5,980	5,832
Change	-	22.35%	12.45%	28.42%	22.23%	6.3%	-2.85%	-2.47%
P/E	-	6.22x	7.43x	12.1x	11x	12.8x	12.3x	10.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-0.3x	-1x	0.2x	-3.3x	3.18x	0.7x
Capitalization / Revenue	2.21x	2x	2.22x	2.89x	3.47x	3.49x	3.52x	3.37x
EV / Revenue	3.74x	2.74x	3.52x	4.04x	4.36x	4.13x	4.04x	3.77x
EV / EBITDA	5.22x	3.78x	4.86x	5.66x	5.72x	5.27x	5.54x	5.05x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	25.6x	10.2x	14.3x	18.6x	16.2x	12x	13.1x	8.95x
FCF Yield	3.9%	9.78%	6.98%	5.39%	6.17%	8.36%	7.65%	11.2%
Dividend per Share ²	0.13	0.6	1.32	1.32	1.32	1.398	1.428	1.44
Rate of return	1.38%	4.33%	11%	7.7%	5.81%	5.51%	5.63%	5.68%
EPS ²	-	2.23	1.62	1.42	2.06	1.98	2.057	2.39
Distribution rate	-	26.9%	81.5%	93%	64.1%	70.6%	69.4%	60.3%
Net sales ¹	716.9	1,199	1,047	1,172	1,329	1,492	1,482	1,545
EBITDA ¹	513.7	866.7	758.3	837	1,012	1,168	1,079	1,154
EBIT	-	564.1	442.1	459.3	624	-	-	-
Net income ¹	-	-	292.6	280.6	418.6	414.2	409.5	497
Net Debt ¹	1,099	885.1	1,363	1,349	1,178	941.2	765.6	617.8
Reference price ²	9.45	13.87	12.04	17.14	22.71	25.35	25.35	25.35
Nbr of stocks (in thousands)	167,429	172,673	193,174	197,687	203,107	205,679	-	-
Announcement Date	3/9/22	3/9/23	3/7/24	3/11/25	3/10/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PEYTO EXPLORATION & DEVELOPMENT CORP.	12.8x	4.14x	5.28x	5.51%	3.73B
CONOCOPHILLIPS	12.7x	2.56x	5.54x	2.32%	175B
CANADIAN NATURAL RESOURCES LIMITED	12.51x	3.46x	6.54x	3.29%	112B
EOG RESOURCES, INC.	8.75x	2.85x	4.7x	2.6%	82.85B
ADNOC GAS PLC	16.62x	3.86x	10.24x	5.62%	66.41B
OCCIDENTAL PETROLEUM CORPORATION	6.83x	2.47x	3.84x	1.67%	62.48B
CENOVUS ENERGY INC.	7.92x	1.43x	4.47x	1.94%	61.15B
ONEOK, INC.	16.07x	2.01x	10.3x	4.59%	59.2B
DEVON ENERGY CORPORATION	9.02x	2.51x	4.87x	2.26%	56.55B
DIAMONDBACK ENERGY, INC.	10.35x	3.31x	4.64x	2.2%	55.2B
Average	11.36x	2.86x	6.04x	3.2%	73.45B
Weighted average by Cap.	11.49x	2.76x	6.05x	2.9%