Valuation Western Pacific Trust Company

Stocks

Market Closed - Toronto S.E. 09:30:00 2026-08-06 EDT			5-day change	1st Jan Change
0.1450 ^CAD	0.00%		0.00%	-

05-20	Western Pacific Trust Company Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-25	Western Pacific Trust Company Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2.502	3.252	3.155	3.155	4.864	3.813
Change	-	30%	-2.99%	0%	54.17%	-21.62%
Enterprise Value (EV) ¹	1.666	2.285	2.315	1.908	3.237	1.914
Change	-	37.19%	1.31%	-17.61%	69.69%	-40.86%
P/E	224x	4.61x	5.45x	8.74x	14.1x	22.4x
PBR	-13.5x	5.47x	2.47x	2.09x	2.94x	2.25x
PEG	-	0x	-0.2x	-0.2x	-3.02x	-0.4x
Capitalization / Revenue	2.36x	2.91x	2.07x	1.62x	2.38x	2.04x
EV / Revenue	1.57x	2.05x	1.52x	0.98x	1.58x	1.02x
EV / EBITDA	17.1x	17.7x	6.07x	2.9x	5.21x	5.16x
EV / EBIT	18.1x	18.4x	6.15x	2.93x	5.27x	5.25x
EV / FCF	8.45x	22.9x	33.8x	5.44x	7.29x	6.59x
FCF Yield	11.8%	4.38%	2.96%	18.4%	13.7%	15.2%
Dividend per Share ²	-	-	0.005	0.0075	0.005	-
Rate of return	-	-	4.17%	6.25%	2.7%	-
EPS ²	0.000447	0.0282	0.022	0.0137	0.0131	0.006486
Distribution rate	-	-	22.7%	54.6%	38.2%	-
Net sales ¹	1.06	1.116	1.524	1.943	2.048	1.868
EBITDA ¹	0.0973	0.1288	0.3814	0.6571	0.6215	0.3713
EBIT ¹	0.0919	0.1244	0.3765	0.6508	0.6147	0.365
Net income ¹	0.0767	0.8456	0.641	0.4265	0.4096	0.236
Net Debt ¹	-0.836	-0.967	-0.8399	-1.248	-1.627	-1.898
Reference price ²	0.1000	0.1300	0.1200	0.1200	0.1850	0.1450
Nbr of stocks (in thousands)	25,019	25,019	26,294	26,294	26,294	26,294
Announcement Date	3/24/21	3/24/22	3/22/23	3/29/24	3/26/25	3/25/26

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.($)
WESTERN PACIFIC TRUST COMPANY	-	-	-	-	2.74M
BLACKSTONE INC.	23.36x	8.07x	15.49x	3.67%	112B
KKR & CO. INC.	17.62x	13.87x	28.37x	0.73%	96.22B
ARES MANAGEMENT CORPORATION	23.97x	-	-	3.86%	31.91B
AMUNDI	11.83x	4.88x	9.59x	5.13%	22.23B
FRANKLIN RESOURCES, INC.	17.29x	1.82x	6.97x	3.88%	17.27B
THE CARLYLE GROUP INC.	11.86x	4.6x	12.68x	2.9%	17.24B
ARES CAPITAL CORPORATION	14.98x	9.53x	-	9.76%	14.12B
SBI FUNDS MANAGEMENT LIMITED	33.42x	19.04x	26.14x	-	11.8B
Average	19.29x	8.83x	16.54x	4.28%	35.92B
Weighted average by Cap.	19.98x	9.68x	19.23x	3.13%