Suspension of trading

Valuation Veren

Stocks

Market Closed - Toronto S.E. Other stock markets 16:00:00 2025-05-13 EDT			5-day change	1st Jan Change
9.140 ^CAD	+3.86%		-.--%	-

25-05-22	Whitecap Resources Brief: Terminating Its U.S. Reporting Obligations With U.S. Securities and Exchange Commission In Respect of Its Common Shares	MT
25-05-15	Whitecap Resources Brief: Represents 10% of Co's Public Float As of May 12, 2025	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	3,131	1,574	3,930	5,376	5,758	4,547
Change	-	-49.72%	149.66%	36.78%	7.11%	-21.02%
Enterprise Value (EV) ¹	6,160	3,982	6,028	6,651	9,452	7,596
Change	-	-35.37%	51.41%	10.34%	42.1%	-19.63%
P/E	-3.06x	-0.62x	1.64x	3.72x	8.82x	16.7x
PBR	0.57x	0.56x	0.72x	0.82x	0.83x	0.67x
PEG	-	-0x	-0x	-0.1x	-0.1x	-0.3x
Capitalization / Revenue	1.09x	1.06x	1.39x	1.35x	1.81x	1.14x
EV / Revenue	2.14x	2.68x	2.13x	1.67x	2.96x	1.91x
EV / EBITDA	3.39x	4.38x	1.47x	2.85x	4.43x	3.16x
EV / EBIT	-6.86x	-1.19x	1.88x	3.43x	7.76x	12.6x
EV / FCF	8.51x	2.48x	-26.1x	27.7x	26.5x	13.7x
FCF Yield	11.7%	40.3%	-3.83%	3.61%	3.78%	7.28%
Dividend per Share ²	0.04	0.0175	0.0375	0.27	0.4	0.46
Rate of return	0.69%	0.59%	0.56%	2.8%	4.35%	6.22%
EPS ²	-1.894	-4.76	4.11	2.6	1.042	0.4426
Distribution rate	-2.11%	-0.37%	0.91%	10.4%	38.4%	104%
Net sales ¹	2,877	1,488	2,829	3,993	3,190	3,972
EBITDA ¹	1,815	908.4	4,098	2,337	2,136	2,403
EBIT ¹	-897.7	-3,351	3,213	1,939	1,218	601.6
Net income ¹	-1,033	-2,520	2,364	1,483	570.3	273.3
Net Debt ¹	3,029	2,407	2,098	1,276	3,694	3,048
Reference price ²	5.790	2.970	6.750	9.660	9.190	7.390
Nbr of stocks (in thousands)	540,776	530,036	582,245	556,500	626,547	615,352
Announcement Date	3/5/20	2/24/21	3/3/22	3/2/23	2/29/24	2/27/25