Valuation Trican Well Service Ltd.

Stocks

Delayed Toronto S.E. Other stock markets 15:58:42 2026-06-17 EDT			5-day change	1st Jan Change
6.920 ^CAD	+0.87%		-5.72%	+16.50%

05-13	RBC Lifts Trican Well Service's Price Target to C$8.50 from C$7.50	MT
05-12	Trican Well Service Ltd., Q1 2026 Earnings Call, May 12, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	689.6	844.7	869.3	973.2	1,256	1,440	-	-
Change	-	22.5%	2.91%	11.95%	29.03%	14.72%	-	-
Enterprise Value (EV) ¹	670.4	829	780.5	946.9	1,336	1,465	1,411	1,364
Change	-	23.66%	-5.85%	21.31%	41.05%	9.67%	-3.67%	-3.29%
P/E	39.6x	11.4x	7.49x	9.5x	10.4x	12x	9.69x	8.97x
PBR	1.46x	1.79x	1.67x	1.98x	1.8x	1.95x	1.69x	1.51x
PEG	-	0x	0.1x	-5.23x	1.87x	17.1x	0.4x	1.11x
Capitalization / Revenue	1.23x	0.98x	0.89x	0.99x	1.15x	1.14x	1.07x	1.05x
EV / Revenue	1.19x	0.96x	0.8x	0.97x	1.22x	1.15x	1.05x	0.99x
EV / EBITDA	6.6x	4.19x	3.27x	4.19x	5.59x	5.23x	4.46x	4.11x
EV / EBIT	47.2x	7.52x	4.83x	6.38x	8.76x	9.04x	7.4x	6.96x
EV / FCF	33.2x	17.1x	4.61x	6.91x	8.94x	10.7x	9.05x	7.74x
FCF Yield	3.02%	5.86%	21.7%	14.5%	11.2%	9.36%	11%	12.9%
Dividend per Share ²	-	-	0.16	0.18	0.21	0.22	0.2233	0.23
Rate of return	-	-	3.88%	3.51%	3.54%	3.21%	3.26%	3.35%
EPS ²	0.07	0.32	0.55	0.54	0.57	0.574	0.708	0.765
Distribution rate	-	-	29.1%	33.3%	36.8%	38.3%	31.5%	30.1%
Net sales ¹	562.5	866.3	972.7	980.8	1,096	1,269	1,349	1,372
EBITDA ¹	101.6	197.8	238.8	226.1	239.1	280	316.4	332
EBIT ¹	14.22	110.2	161.6	148.5	152.5	162	190.6	196
Net income ¹	17.22	79.22	121	109.5	112.2	122.1	147.7	147
Net Debt ¹	-19.19	-15.7	-88.75	-26.3	79.93	24.2	-29.53	-76
Reference price ²	2.770	3.660	4.120	5.130	5.940	6.860	6.860	6.860
Nbr of stocks (in thousands)	248,944	230,800	210,990	189,701	211,388	209,983	-	-
Announcement Date	2/23/22	2/22/23	2/21/24	2/20/25	2/18/26	-	-	-

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.($)
TRICAN WELL SERVICE LTD.	11.95x	1.15x	5.23x	3.21%	1.03B
SLB N.V.	20.28x	2.37x	10.68x	2.22%	79.34B
BAKER HUGHES COMPANY	22.8x	2.21x	12.47x	1.52%	61.03B
HALLIBURTON COMPANY	15.9x	1.61x	8.75x	1.84%	31.08B
TECHNIPFMC PLC	22.84x	2.43x	12.07x	0.3%	26.71B
SAIPEM SPA	20.45x	0.55x	4.41x	3.49%	10.35B
NOV INC.	25.27x	0.86x	8.11x	1.82%	7.16B
WEATHERFORD INTERNATIONAL PLC	16.64x	1.53x	7.23x	1.11%	7.04B
KODIAK GAS SERVICES, INC.	33.22x	6.25x	11.3x	2.95%	6.74B
VALLOUREC	14.03x	1.33x	6.17x	6.29%	6.25B
Average	20.34x	2.03x	8.64x	2.48%	23.67B
Weighted average by Cap.	20.86x	2.16x	10.47x	1.92%