Company Valuation: Ovintiv Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,799 12,589 11,933 10,543 9,925 17,734 - -
Change - 43.08% -5.21% -11.65% -5.86% 78.68% - -
Enterprise Value (EV) 1 13,390 16,154 17,667 15,954 15,092 20,627 19,988 19,639
Change - 20.65% 9.36% -9.7% -5.4% 36.67% -3.1% -1.75%
P/E 6.33x 3.6x 5.56x 9.62x 8.2x 21.4x 9.24x 8.16x
PBR 1.71x 1.62x 1.1x 1.02x 0.89x 1.51x 1.37x 1.2x
PEG - 0x -0.1x -0.2x 0.6x -0.6x 0x 0.6x
Capitalization / Revenue 1.02x 1.01x 1.1x 1.15x 1.11x 1.77x 1.96x 1.89x
EV / Revenue 1.55x 1.3x 1.62x 1.74x 1.69x 2.06x 2.21x 2.09x
EV / EBITDA 4.15x 3.81x 3.93x 3.57x 3.55x 3.96x 4.07x 3.94x
EV / EBIT 6.57x 5.19x 6.17x 10.1x 13.3x 11.2x 7.36x 7.46x
EV / FCF 7.92x 7.09x 15.3x 9.17x 9.21x 8.25x 9.42x 9.67x
FCF Yield 12.6% 14.1% 6.54% 10.9% 10.9% 12.1% 10.6% 10.3%
Dividend per Share 2 0.4675 0.95 1.15 1.2 1.2 1.209 1.218 1.241
Rate of return 1.39% 1.87% 2.62% 2.96% 3.06% 1.88% 1.89% 1.93%
EPS 2 5.32 14.08 7.9 4.21 4.78 3.003 6.964 7.886
Distribution rate 8.79% 6.75% 14.6% 28.5% 25.1% 40.3% 17.5% 15.7%
Net sales 1 8,658 12,464 10,883 9,152 8,908 10,008 9,063 9,383
EBITDA 1 3,229 4,243 4,495 4,474 4,252 5,204 4,914 4,981
EBIT 1 2,039 3,112 2,864 1,579 1,131 1,844 2,715 2,633
Net income 1 1,416 3,637 2,085 1,125 1,242 781.3 1,838 1,892
Net Debt 1 4,591 3,565 5,734 5,411 5,167 2,893 2,254 1,905
Reference price 2 33.70 50.71 43.92 40.50 39.19 64.37 64.37 64.37
Nbr of stocks (in thousands) 261,084 248,262 271,698 260,324 253,259 275,504 - -
Announcement Date 24/02/22 27/02/23 27/02/24 26/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.86x2.45x5.59x2.49% 164B
12.7x3.38x6.47x3.51% 106B
8.75x2.66x4.66x2.81% 77.11B
10.01x1.48x4.84x1.88% 61.7B
7.85x2.61x4.13x1.67% 61.28B
12.22x3.66x5.2x2.15% 56.74B
9.65x2.61x5.09x2.27% 56.32B
12.53x3.5x5.28x5.63% 45.43B
12.85x4.15x6.12x1.21% 34.17B
Average 11.05x 2.95x 5.26x 2.62% 73.62B
Weighted average by Cap. 11.28x 2.83x 5.35x 2.66%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!