Valuation Whitecap Resources Inc. OTC Markets
Stocks
WCRIY
US96467A8870
Oil & Gas Exploration and Production
|
Market Closed -
OTC Markets
15:29:22 2026-08-25 EDT
|
5-day change | 1st Jan Change | ||
| 12.75 USD | -1.92% |
|
-1.92% | - |
| 08-27 | CIBC Raises Price Targets on Canadian Natural Resources, Cenovus Energy, Whitecap | MT |
| 08-14 | Whitecap Resources Confirms August Monthly Dividend | 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 | 21,837 | - | - |
| Change | - | 42.34% | -19.07% | 12.77% | 132.96% | 56.43% | - | - |
| Enterprise Value (EV) 1 | 5,687 | 8,479 | 6,699 | 6,925 | 17,354 | 23,933 | 23,194 | 22,496 |
| Change | - | 49.08% | -20.99% | 3.38% | 150.58% | 37.91% | -3.09% | -3.01% |
| P/E | 2.54x | 3.98x | 6.08x | 7.5x | 11.6x | 13.1x | 14.4x | 12x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0.47x | -0.1x | -1.1x | -0.4x | 0.3x | -1.59x | 0.6x |
| Capitalization / Revenue | 1.83x | 1.37x | 1.38x | 1.52x | 2.48x | 2.52x | 2.53x | 2.53x |
| EV / Revenue | 2.25x | 1.77x | 1.74x | 1.76x | 3.08x | 2.76x | 2.69x | 2.6x |
| EV / EBITDA | 5.01x | 3.41x | 3.17x | 3.5x | 5.21x | 4.8x | 4.64x | 4.58x |
| EV / EBIT | - | - | 5.33x | 3.36x | 5.01x | 5.02x | 6.63x | 12.2x |
| EV / FCF | 10.1x | 6.09x | - | 13.8x | 19.5x | 10.2x | 11.5x | 11.8x |
| FCF Yield | 9.93% | 16.4% | - | 7.24% | 5.12% | 9.78% | 8.67% | 8.49% |
| 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% | 4.06% | 4.06% | 4.06% |
| EPS 2 | 2.95 | 2.7 | 1.46 | 1.36 | 0.99 | 1.371 | 1.247 | 1.5 |
| Distribution rate | 6.99% | 14.4% | 42.5% | 53.7% | 73.7% | 53.3% | 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 | 4,983 | 5,003 | 4,907 |
| 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 | 2,095 | 1,357 | 658.6 |
| Reference price 2 | 7.49 | 10.74 | 8.87 | 10.20 | 11.50 | 17.96 | 17.96 | 17.96 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.48x | 2.39x | 5.46x | 2.56% | 159B | |
| 12.45x | 3.31x | 6.32x | 3.58% | 103B | |
| 8.63x | 2.63x | 4.6x | 2.85% | 76.04B | |
| 7.71x | 2.54x | 4.04x | 1.7% | 60.16B | |
| 9.92x | 1.43x | 4.71x | 1.95% | 59.22B | |
| 12.09x | 3.63x | 5.15x | 2.17% | 56.14B | |
| 9.46x | 2.59x | 5.03x | 2.29% | 55.78B | |
| 12.39x | 3.44x | 5.17x | 5.68% | 44.14B | |
| 12.74x | 4.12x | 6.06x | 1.22% | 33.89B | |
| Average | 10.87x | 2.90x | 5.17x | 2.67% | 71.99B | |
| Weighted average by Cap. | 11.06x | 2.78x | 5.24x | 2.71% |
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
- WCRIY Stock
- Valuation Whitecap Resources Inc.
Select your edition
All financial news and data tailored to specific country editions
