Valuation Western Pacific Trust Company

Stocks

Market Closed - Toronto S.E. 12:02:46 2026-10-16 EDT			5-day change	1st Jan Change
0.1550 ^CAD	-11.43%		-11.43%	+6.90%

09-10	Western Pacific Trust Company Declares Fourth Annual Dividend on Common Shares, Payable on October 16, 2026	CI
08-26	Western Pacific Trust Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	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	0.005
Rate of return	-	-	4.17%	6.25%	2.7%	3.45%
EPS ²	0.000447	0.0282	0.022	0.0137	0.0131	0.006486
Distribution rate	-	-	22.7%	54.6%	38.2%	77.1%
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WESTERN PACIFIC TRUST COMPANY	-	-	-	-	2.89M
BLACKROCK, INC.	21.54x	5.89x	12.69x	2.02%	174B
UBS GROUP AG	13.63x	3.36x	-	2.6%	145B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.37x	7.13x	-	1.61%	95.85B
BLACKSTONE INC.	17.93x	6.36x	11.5x	4.79%	85.66B
KKR & CO. INC.	23.12x	11.54x	20.62x	0.91%	78.09B
BROOKFIELD ASSET MANAGEMENT LTD.	21.29x	11.22x	18.33x	4.43%	72.29B
APOLLO GLOBAL MANAGEMENT, INC.	17.89x	10.23x	7.89x	2.02%	65.52B
STATE STREET CORPORATION	12.32x	4.76x	-	2.12%	45.13B
Average	17.89x	7.56x	14.21x	2.56%	84.59B
Weighted average by Cap.	18.13x	7.01x	13.98x	2.51%