Valuation Whitecap Resources Inc.

Stocks

Real-time Estimate TE 15:33:00 2026-09-21 EDT			5-day change	1st Jan Change
18.25 ^CAD	-3.23%		-1.93%	+59.30%

09-15	Whitecap Resources Inc. Declares Monthly Cash Dividend for the Month of September 2026, Payable on October 15, 2026	CI
08-27	CIBC Raises Price Targets on Canadian Natural Resources, Cenovus Energy, Whitecap	MT

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	22,931	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	64.27%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	25,167	24,169	23,359
Change	-	49.08%	-20.99%	3.38%	150.58%	45.02%	-3.97%	-3.35%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	13.6x	14x	12.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.3x	-5.07x	1x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.66x	2.7x	2.79x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	2.92x	2.84x	2.84x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	5.05x	4.91x	4.9x
EV / EBIT	-	-	5.33x	3.36x	5.01x	7.46x	7.5x	11.8x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	10.5x	11.7x	11.4x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	9.5%	8.54%	8.76%
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%	3.87%	3.87%	3.87%
EPS ²	2.95	2.7	1.46	1.36	0.99	1.386	1.348	1.523
Distribution rate	6.99%	14.4%	42.5%	53.7%	73.7%	52.7%	54.2%	47.9%
Net sales ¹	2,526	4,780	3,849	3,938	5,634	8,622	8,501	8,230
EBITDA ¹	1,136	2,487	2,115	1,978	3,330	4,981	4,926	4,763
EBIT ¹	-	-	1,256	2,058	3,466	3,374	3,225	1,979
Net income ¹	1,777	1,676	889	812.3	984.6	1,708	1,675	1,847
Net Debt ¹	1,075	1,913	1,386	933.1	3,394	2,236	1,237	427.5
Reference price ²	7.49	10.74	8.87	10.20	11.50	18.86	18.86	18.86
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

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.($)
WHITECAP RESOURCES INC.	13.6x	2.92x	5.05x	3.87%	16.37B
CONOCOPHILLIPS	12.43x	2.43x	5.38x	2.58%	158B
CANADIAN NATURAL RESOURCES LIMITED	12.43x	3.31x	6.34x	3.59%	102B
EOG RESOURCES, INC.	8.43x	2.59x	4.5x	2.86%	75.65B
CENOVUS ENERGY INC.	9.88x	1.47x	4.78x	1.91%	60.06B
OCCIDENTAL PETROLEUM CORPORATION	7.25x	2.49x	3.94x	1.85%	58.82B
DEVON ENERGY CORPORATION	9.19x	2.56x	5.04x	2.29%	55.9B
DIAMONDBACK ENERGY, INC.	11.37x	3.44x	4.94x	2.27%	53.88B
WOODSIDE ENERGY GROUP LTD	12.38x	3.38x	5.14x	5.91%	43.81B
ECOPETROL S.A.	5.7x	1.65x	3.96x	4.74%	35.99B
Average	10.27x	2.62x	4.91x	3.19%	66.09B
Weighted average by Cap.	10.58x	2.63x	5.08x	2.96%