Valuation Capital Power Corporation

Stocks

Market Closed - Toronto S.E. 00:00:00 06/10/2026 +04			5-day change	1st Jan Change
62.25 ^CAD	+1.29%		+0.18%	+6.32%

09-14	Capital Power Signs Memorandum of Understanding to Invest CA$5 Million in Winter Sports	MT
09-12	Capital Power Corporation and Alpine Canada Enter into Long-Term Partnership to Accelerate Transformation of Canadian Winter Sports	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,584	5,414	4,453	8,856	9,132	9,778	-	-
Change	-	18.12%	-17.76%	98.88%	3.12%	7.08%	-	-
Enterprise Value (EV) ¹	7,694	8,979	7,886	13,118	15,905	16,250	15,610	14,844
Change	-	16.71%	-12.18%	66.35%	21.25%	2.17%	-3.94%	-4.91%
P/E	101x	55.2x	6.26x	12.4x	66.5x	48.2x	20.6x	17.6x
PBR	1.61x	2.21x	1.4x	1.99x	-	2.28x	2.29x	2.3x
PEG	-	0x	0x	-0.8x	-0.8x	1x	0x	1x
Capitalization / Revenue	2.3x	1.85x	1.04x	2.35x	2.45x	2.48x	2.28x	2.06x
EV / Revenue	3.87x	3.07x	1.84x	3.47x	4.28x	4.12x	3.64x	3.13x
EV / EBITDA	6.84x	6.64x	5.42x	9.84x	10.1x	9.73x	8.66x	7.67x
EV / EBIT	13.2x	11.2x	8.95x	15.8x	39.1x	21.8x	14.4x	11.8x
EV / FCF	11.9x	35.5x	79.7x	177x	162x	21.2x	19.8x	22.5x
FCF Yield	8.41%	2.82%	1.26%	0.56%	0.62%	4.73%	5.05%	4.44%
Dividend per Share ²	2.12	2.255	2.39	2.534	2.686	2.786	2.844	2.885
Rate of return	5.37%	4.87%	6.32%	3.98%	4.59%	4.48%	4.57%	4.63%
EPS ²	0.39	0.84	6.04	5.15	0.88	1.292	3.025	3.54
Distribution rate	544%	268%	39.6%	49.2%	305%	216%	94%	81.5%
Net sales ¹	1,990	2,929	4,282	3,776	3,720	3,942	4,288	4,738
EBITDA ¹	1,124	1,353	1,455	1,333	1,580	1,670	1,802	1,935
EBIT ¹	585	800	881	830	407	746.1	1,084	1,260
Net income ¹	44	99	744	699	160	236.2	476	552.8
Net Debt ¹	3,110	3,565	3,433	4,262	6,773	6,472	5,832	5,066
Reference price ²	39.46	46.33	37.84	63.72	58.55	62.25	62.25	62.25
Nbr of stocks (in thousands)	116,162	116,862	117,674	138,977	155,962	157,080	-	-
Announcement Date	24/02/22	01/03/23	28/02/24	26/02/25	04/03/26	-	-	-

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.($)
CAPITAL POWER CORPORATION	48.16x	4.12x	9.73x	4.48%	6.87B
ADANI POWER LIMITED	30.6x	7.1x	19.18x	-.--%	40.25B
NTPC LTD	14x	2.75x	10.25x	2.98%	32.4B
CGN POWER CO., LTD.	12.45x	6.18x	12.86x	3.53%	29.14B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.1x	10.58x	15.24x	2.14%	27.48B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	22.35x	7.65x	12.48x	1.73%	27.09B
ADANI GREEN ENERGY LIMITED	73.86x	18.48x	21.95x	-.--%	21.96B
SDIC POWER HOLDINGS CO., LTD	16.12x	5.06x	10.05x	3.49%	18.19B
Average	29.83x	7.74x	13.97x	2.29%	25.42B
Weighted average by Cap.	26.94x	7.76x	14.59x	1.96%