Valuation Trican Well Service Ltd.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-01-21 EST			5-day change	1st Jan Change
6.780 ^CAD	+4.95%		+10.06%	+14.14%

12-11	Reeflex Solutions Awarded $3.4 Million Contract to Supply Fully Customized Mast-Style Coiled Tubing Rig to Iron Horse Energy Services	MT
12-06	Trican Well Service Ltd. Announces Extension and Expansion of Credit Facility	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	431.1	689.6	844.7	869.3	973.2	1,366	1,366	-
Change	-	59.95%	22.5%	2.91%	11.95%	40.32%	0%	-
Enterprise Value (EV) ¹	422.3	670.4	829	780.5	946.9	1,444	1,404	1,321
Change	-	58.75%	23.66%	-5.85%	21.31%	52.52%	-2.77%	-5.92%
P/E ratio	-1.89x	39.6x	11.4x	7.49x	9.5x	11.1x	9.42x	9.2x
PBR	-	1.46x	1.79x	1.67x	1.98x	1.97x	1.71x	1.51x
PEG	-	-0x	0x	0.1x	-5.23x	1.5x	0.5x	3.94x
Capitalization / Revenue	1.09x	1.23x	0.98x	0.89x	0.99x	1.23x	1.04x	1x
EV / Revenue	1.06x	1.19x	0.96x	0.8x	0.97x	1.3x	1.07x	0.97x
EV / EBITDA	28.9x	6.6x	4.19x	3.27x	4.19x	6.06x	4.73x	4.23x
EV / EBIT	-	47.2x	7.52x	4.83x	6.38x	9.73x	7.01x	7.58x
EV / FCF	7.28x	33.2x	17.1x	4.61x	6.91x	12.5x	10.1x	7.74x
FCF Yield	13.7%	3.02%	5.86%	21.7%	14.5%	8.02%	9.92%	12.9%
Dividend per Share ²	-	-	-	0.16	0.18	0.2133	0.22	0.2267
Rate of return	-	-	-	3.88%	3.51%	3.3%	3.41%	3.51%
EPS ²	-0.89	0.07	0.32	0.55	0.54	0.58	0.686	0.702
Distribution rate	-	-	-	29.1%	33.3%	36.8%	32.1%	32.3%
Net sales ¹	397	562.5	866.3	972.7	980.8	1,113	1,312	1,362
EBITDA ¹	14.62	101.6	197.8	238.8	226.1	238.1	296.7	312.4
EBIT ¹	-	14.22	110.2	161.6	148.5	148.4	200.2	174.2
Net income ¹	-234.7	17.22	79.22	121	109.5	114.6	146.8	144.4
Net Debt ¹	-8.84	-19.19	-15.7	-88.75	-26.3	78.55	38.5	-44.58
Reference price ²	1.680	2.770	3.660	4.120	5.130	6.460	6.460	6.460
Nbr of stocks (in thousands)	256,622	248,944	230,800	210,990	189,701	211,388	211,388	-
Announcement Date	2/23/21	2/23/22	2/22/23	2/21/24	2/20/25	-	-	-

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.($)
TRICAN WELL SERVICE LTD.	11.14x	1.3x	6.06x	3.3%	988M
SCHLUMBERGER LIMITED	17.78x	2.16x	9.14x	2.45%	69.39B
BAKER HUGHES COMPANY	21.38x	1.94x	11.21x	1.79%	50.58B
HALLIBURTON COMPANY	23.59x	1.47x	7.92x	2.15%	26.98B
TECHNIPFMC PLC	23.56x	2.07x	11.33x	0.38%	21.12B
NOV INC.	19.56x	0.8x	6.86x	2.93%	6.43B
MODEC, INC.	19.8x	1.64x	14.29x	1.05%	5.97B
SAIPEM SPA	16.44x	0.39x	3.49x	5.67%	6.35B
WEATHERFORD INTERNATIONAL PLC	15.07x	1.33x	6.2x	1.2%	5.96B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	9.76x	-	-	3.83%	5.84B
Average	17.81x	1.46x	8.50x	2.48%	19.96B
Weighted average by Cap.	19.81x	1.85x	9.54x	2.11%