Valuation Whitecap Resources Inc. OTC Markets

Stocks

Market Closed - OTC Markets 15:13:43 2026-09-15 EDT			5-day change	1st Jan Change
13.76 ^USD	+7.92%		0.00%	-

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	22,530	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	61.39%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	24,776	23,766	22,929
Change	-	49.08%	-20.99%	3.38%	150.58%	42.77%	-4.07%	-3.52%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	13.4x	13.7x	12.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.3x	-4.96x	0.9x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.61x	2.65x	2.74x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	2.87x	2.8x	2.79x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	4.97x	4.82x	4.81x
EV / EBIT	-	-	5.33x	3.36x	5.01x	7.34x	7.37x	11.6x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	10.4x	11.5x	11.2x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	9.65%	8.69%	8.92%
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%	3.94%	3.94%	3.94%
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	2,245	1,236	398.5
Reference price ²	7.49	10.74	8.87	10.20	11.50	18.53	18.53	18.53
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.($)
CONOCOPHILLIPS	12.08x	2.35x	5.22x	2.65%	154B
CANADIAN NATURAL RESOURCES LIMITED	11.92x	3.16x	6.16x	3.71%	98.17B
EOG RESOURCES, INC.	8.4x	2.53x	4.44x	2.91%	74.4B
OCCIDENTAL PETROLEUM CORPORATION	7.11x	2.44x	3.85x	1.79%	57.34B
CENOVUS ENERGY INC.	9.48x	1.41x	4.6x	1.99%	57.27B
DEVON ENERGY CORPORATION	9.23x	2.51x	5x	2.31%	55.24B
DIAMONDBACK ENERGY, INC.	11.22x	3.34x	4.76x	2.35%	51.99B
WOODSIDE ENERGY GROUP LTD	11.89x	3.21x	4.89x	6.25%	41.68B
ECOPETROL S.A.	5.57x	1.63x	3.91x	4.85%	34.54B
Average	9.66x	2.51x	4.76x	3.2%	69.39B
Weighted average by Cap.	10.22x	2.54x	4.94x	3.02%