Stock WCP WHITECAP RESOURCES INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Whitecap Resources Inc.

Equities

WCP

CA96467A2002

Oil & Gas Exploration and Production

Market Closed - Toronto S.E.
Other stock markets
 16:00:00 2024-05-02 EDT 		5-day change 1st Jan Change
10.03 CAD +0.30% Intraday chart for Whitecap Resources Inc. -7.73% +13.08%
04-29 RBC Capital Markets Notes Whitecap Resources' "Solid" Q1 Results MT
04-25 Whitecap Resources Maintained at Outperform at BMO Following Q1 Results; Price Target Raised to C$14.00 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,273 1,984 4,613 6,565 5,314 5,998 - -
Enterprise Value (EV) 1 3,524 3,127 5,687 8,479 6,699 7,231 7,077 6,960
P/E ratio -14.6 x -1.08 x 2.54 x 3.98 x 6.08 x 9.88 x 7.64 x 8.72 x
Yield 6.05% 4.4% 2.75% 3.63% 6.99% 7.27% 7.27% 7.28%
Capitalization / Revenue 1.6 x 2.2 x 1.83 x 1.37 x 1.38 x 1.68 x 1.51 x 1.64 x
EV / Revenue 2.48 x 3.47 x 2.25 x 1.77 x 1.74 x 2.02 x 1.78 x 1.91 x
EV / EBITDA 4.54 x 7.63 x 5.01 x 3.41 x 3.17 x 3.65 x 3.13 x -
EV / FCF 27.3 x 21.5 x 10.1 x 6.09 x 10.1 x 10.6 x 10.2 x 12.2 x
FCF Yield 3.67% 4.65% 9.93% 16.4% 9.95% 9.4% 9.77% 8.18%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 409,538 408,258 615,823 611,304 599,058 597,981 - -
Reference price 2 5.550 4.860 7.490 10.74 8.870 10.03 10.03 10.03
Announcement Date 20-02-27 21-02-24 22-02-24 23-02-22 24-02-21 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,418 901.6 2,526 4,780 3,849 3,573 3,980 3,648
EBITDA 1 775.8 409.9 1,136 2,487 2,115 1,981 2,262 -
EBIT 1 289.5 -2,363 - - 1,256 2,161 2,659 -
Operating Margin 20.41% -262.07% - - 32.64% 60.48% 66.81% -
Earnings before Tax (EBT) 1 -203.3 -2,418 2,372 - - 942 1,162 771
Net income 1 -155.9 -1,845 1,777 1,676 889 732 930 632
Net margin -10.99% -204.64% 70.33% 35.06% 23.1% 20.49% 23.37% 17.32%
EPS 2 -0.3800 -4.520 2.950 2.700 1.460 1.015 1.313 1.150
Free Cash Flow 1 129.3 145.3 564.7 1,391 666.5 679.6 691.1 569
FCF margin 9.12% 16.12% 22.35% 29.1% 17.32% 19.02% 17.36% 15.6%
FCF Conversion (EBITDA) 16.67% 35.46% 49.7% 55.93% 31.51% 34.31% 30.55% -
FCF Conversion (Net income) - - 31.78% 83% 74.97% 92.85% 74.31% 90.03%
Dividend per Share 2 0.3360 0.2138 0.2062 0.3900 0.6200 0.7290 0.7290 0.7300
Announcement Date 20-02-27 21-02-24 22-02-24 23-02-22 24-02-21 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - - - - - - - - - 868.3 813 810 819
EBITDA 1 - 432.7 718.2 687.6 648.8 534.8 475.1 464.3 640.7 - 2,008 2,097 -
EBIT - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - -
Earnings before Tax (EBT) 1 - - - - - - - - - - 285 288 289
Net income 1 - - - - - - - - - 59.8 223 224 226
Net margin - - - - - - - - - 6.89% 27.43% 27.65% 27.59%
EPS 2 0.3500 1.030 0.6100 0.5300 0.5300 0.4300 0.2900 0.2500 0.4900 0.1000 0.3000 0.3050 0.3100
Dividend per Share 2 0.0700 0.0800 0.0900 0.1100 0.1100 0.1500 0.1500 0.1500 0.1700 0.1800 0.1812 0.1824 0.1824
Announcement Date 22-02-24 22-04-28 22-07-28 22-10-27 23-02-22 23-04-26 23-07-26 23-10-25 24-02-21 24-04-24 - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,251 1,143 1,075 1,913 1,386 1,233 1,079 962
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.613 x 2.788 x 0.946 x 0.7691 x 0.6551 x 0.6227 x 0.477 x -
Free Cash Flow 1 129 145 565 1,391 667 680 691 569
ROE (net income / shareholders' equity) -5.06% -94% - 38.1% 16.9% 13% 14% -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share 2 1.630 1.060 1.820 3.740 2.860 2.950 3.090 3.270
Capex 1 408 196 559 695 1,125 1,035 1,128 1,100
Capex / Sales 28.76% 21.73% 22.14% 14.53% 29.23% 28.97% 28.34% 30.15%
Announcement Date 20-02-27 21-02-24 22-02-24 23-02-22 24-02-21 - - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Whitecap Resources Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
10.03 CAD
Average target price
13.55 CAD
Spread / Average Target
+35.13%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Exploration and Production

1st Jan change Capi.
WHITECAP RESOURCES INC. Stock Whitecap Resources Inc.
+13.08% 4.35B
CHEVRON CORPORATION Stock Chevron Corporation
+7.76% 294B
CONOCOPHILLIPS Stock ConocoPhillips
+5.32% 146B
CNOOC LIMITED Stock CNOOC Limited
+58.08% 128B
CANADIAN NATURAL RESOURCES LIMITED Stock Canadian Natural Resources Limited
+17.95% 80.27B
EOG RESOURCES, INC. Stock EOG Resources, Inc.
+8.97% 74.75B
PIONEER NATURAL RESOURCES COMPANY Stock Pioneer Natural Resources Company
+19.90% 62.53B
OCCIDENTAL PETROLEUM CORPORATION Stock Occidental Petroleum Corporation
+8.29% 57.13B
HESS CORPORATION Stock Hess Corporation
+9.99% 48.14B
DIAMONDBACK ENERGY, INC. Stock Diamondback Energy, Inc.
+27.44% 34.96B
Other Oil & Gas Exploration and Production
  1. Stock Market
  2. Equities
  3. WCP Stock
  4. Financials Whitecap Resources Inc.