|
Real-time Estimate
TE
12:30:53 2026-08-12 EDT
|
5-day change | 1st Jan Change | ||
| 17.06 CAD | +0.29% |
|
+7.41% | +48.04% |
| 07-30 | Whitecap Resources Inc., Q2 2026 Earnings Call, Jul 30, 2026 | |
| 07-30 | Whitecap Resources Q2 Net Income and Revenue Rise | MT |
Company Valuation: Whitecap Resources Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,613 | 6,565 | 5,314 | 5,992 | 13,960 | 20,682 | - | - |
| Change | - | 42.34% | -19.07% | 12.77% | 132.96% | 48.16% | - | - |
| Enterprise Value (EV) 1 | 5,687 | 8,479 | 6,699 | 6,925 | 17,354 | 22,917 | 22,131 | 21,074 |
| Change | - | 49.08% | -20.99% | 3.38% | 150.58% | 32.06% | -3.43% | -4.78% |
| P/E | 2.54x | 3.98x | 6.08x | 7.5x | 11.6x | 11.3x | 13.6x | 11.3x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.47x | -0.1x | -1.1x | -0.4x | 0.2x | -0.8x | 0.6x |
| Capitalization / Revenue | 1.83x | 1.37x | 1.38x | 1.52x | 2.48x | 2.39x | 2.4x | 2.39x |
| EV / Revenue | 2.25x | 1.77x | 1.74x | 1.76x | 3.08x | 2.64x | 2.57x | 2.44x |
| EV / EBITDA | 5.01x | 3.41x | 3.17x | 3.5x | 5.21x | 4.68x | 4.48x | 4.45x |
| EV / EBIT | - | - | 5.33x | 3.36x | 5.01x | 4.8x | 6.32x | 11.4x |
| EV / FCF | 10.1x | 6.09x | - | 13.8x | 19.5x | 10x | 11.2x | 11.6x |
| FCF Yield | 9.93% | 16.4% | - | 7.24% | 5.12% | 9.95% | 8.93% | 8.6% |
| Dividend per Share 2 | 0.2062 | 0.39 | 0.62 | 0.73 | 0.73 | 0.73 | 0.73 | 0.7299 |
| Rate of return | 2.75% | 3.63% | 6.99% | 7.16% | 6.35% | 4.29% | 4.29% | 4.29% |
| EPS 2 | 2.95 | 2.7 | 1.46 | 1.36 | 0.99 | 1.51 | 1.247 | 1.5 |
| Distribution rate | 6.99% | 14.4% | 42.5% | 53.7% | 73.7% | 48.3% | 58.6% | 48.7% |
| Net sales 1 | 2,526 | 4,780 | 3,849 | 3,938 | 5,634 | 8,672 | 8,620 | 8,646 |
| EBITDA 1 | 1,136 | 2,487 | 2,115 | 1,978 | 3,330 | 4,896 | 4,940 | 4,739 |
| EBIT 1 | - | - | 1,256 | 2,058 | 3,466 | 4,770 | 3,501 | 1,844 |
| Net income 1 | 1,777 | 1,676 | 889 | 812.3 | 984.6 | 1,482 | 1,512 | 1,782 |
| Net Debt 1 | 1,075 | 1,913 | 1,386 | 933.1 | 3,394 | 2,235 | 1,449 | 391.6 |
| Reference price 2 | 7.49 | 10.74 | 8.87 | 10.20 | 11.50 | 17.01 | 17.01 | 17.01 |
| Nbr of stocks (in thousands) | 615,823 | 611,304 | 599,058 | 587,476 | 1,213,890 | 1,215,878 | - | - |
| Announcement Date | 2/24/22 | 2/22/23 | 2/21/24 | 2/19/25 | 2/23/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.26x | 2.64x | 4.68x | 4.29% | 14.85B | |
| 11.78x | 2.28x | 5.35x | 2.7% | 151B | |
| 12.42x | 3.32x | 6.22x | 3.74% | 98.15B | |
| 8.54x | 2.62x | 4.6x | 2.88% | 75.22B | |
| 7.53x | 2.5x | 4.01x | 1.77% | 59.04B | |
| 10.91x | 3.59x | 5.26x | 2.16% | 56.48B | |
| 9.46x | 1.37x | 4.43x | 2.07% | 55.02B | |
| 8.43x | 2.49x | 4.77x | 2.47% | 52.21B | |
| 12.86x | 3.42x | 5.17x | 5.63% | 44.31B | |
| 6.31x | 1.63x | 4.02x | 4.74% | 35.06B | |
| Average | 9.95x | 2.59x | 4.85x | 3.24% | 64.16B | |
| Weighted average by Cap. | 10.32x | 2.60x | 5.04x | 3.02% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WCP Stock
- Valuation Whitecap Resources Inc.
Select your edition
All financial news and data tailored to specific country editions
