Valuation Whitecap Resources Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-02-13 EST			5-day change	1st Jan Change
13.16 ^CAD	+1.39%		+4.44%	+14.43%

02-12	Whitecap Resources Brief: Confirms a Cash Dividend of C$0.0608 Per Common Share In Respect of February Operations	MT
02-12	Whitecap Resources Inc. Confirms Monthly Dividend for February 2026, Payable on March 16, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,984	4,613	6,565	5,314	5,992	15,974	15,974	-
Change	-	132.47%	42.34%	-19.07%	12.77%	166.58%	0%	-
Enterprise Value (EV) ¹	3,127	5,687	8,479	6,699	6,925	19,377	19,306	19,108
Change	-	81.89%	49.08%	-20.99%	3.38%	179.79%	-0.37%	-1.02%
P/E ratio	-1.08x	2.54x	3.98x	6.08x	7.5x	12.9x	15.8x	17.3x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	-0.47x	-0.1x	-1.1x	-0.5x	-0.9x	-1.99x
Capitalization / Revenue	2.2x	1.83x	1.37x	1.38x	1.52x	2.85x	2.37x	2.29x
EV / Revenue	3.47x	2.25x	1.77x	1.74x	1.76x	3.46x	2.86x	2.74x
EV / EBITDA	7.63x	5.01x	3.41x	3.17x	3.5x	6.3x	5.28x	4.97x
EV / EBIT	-1.32x	-	-	5.33x	3.36x	7.99x	7.32x	7.12x
EV / FCF	21.5x	10.1x	6.09x	-	13.8x	22.2x	17.1x	16.3x
FCF Yield	4.65%	9.93%	16.4%	-	7.24%	4.51%	5.84%	6.14%
Dividend per Share ²	0.2138	0.2062	0.39	0.62	0.73	0.7318	0.73	0.73
Rate of return	4.4%	2.75%	3.63%	6.99%	7.16%	5.56%	5.55%	5.55%
EPS ²	-4.52	2.95	2.7	1.46	1.36	1.021	0.8325	0.76
Distribution rate	-4.73%	6.99%	14.4%	42.5%	53.7%	71.7%	87.7%	96%
Net sales ¹	901.6	2,526	4,780	3,849	3,938	5,606	6,752	6,982
EBITDA ¹	409.9	1,136	2,487	2,115	1,978	3,077	3,655	3,846
EBIT ¹	-2,363	-	-	1,256	2,058	2,424	2,638	2,686
Net income ¹	-1,845	1,777	1,676	889	812.3	908.4	741.4	654
Net Debt ¹	1,143	1,075	1,913	1,386	933.1	3,403	3,332	3,134
Reference price ²	4.86	7.49	10.74	8.87	10.20	13.16	13.16	13.16
Nbr of stocks (in thousands)	408,258	615,823	611,304	599,058	587,476	1,213,839	1,213,839	-
Announcement Date	2/24/21	2/24/22	2/22/23	2/21/24	2/19/25	-	-	-

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.	12.9x	3.46x	6.3x	5.56%	11.73B
CNOOC LIMITED	7.84x	2.41x	3.9x	5.7%	153B
CONOCOPHILLIPS	17.6x	2.55x	6.05x	2.86%	137B
CANADIAN NATURAL RESOURCES LIMITED	16.37x	3.45x	7.48x	4.23%	84.72B
EOG RESOURCES, INC.	12.12x	3.13x	5.82x	3.43%	65.51B
DIAMONDBACK ENERGY, INC.	13x	4.22x	6.33x	2.35%	48.44B
OCCIDENTAL PETROLEUM CORPORATION	23.66x	2.54x	5.05x	2.04%	45.39B
EQT CORPORATION	19.24x	5.23x	8.11x	1.08%	36.63B
WOODSIDE ENERGY GROUP LTD	13.86x	3.33x	4.74x	5.51%	34.63B
TEXAS PACIFIC LAND CORPORATION	61.93x	-	-	-	29.8B
Average	19.85x	3.37x	5.98x	3.64%	64.64B
Weighted average by Cap.	16.50x	3.05x	5.69x	3.81%