Valuation Western Pacific Trust Company

Stocks

Market Closed - Toronto S.E. 19:22:48 21/09/2026 +04			5-day change	1st Jan Change
0.1450 ^CAD	-.--%		-.--%	-

09-10	Western Pacific Trust Company Declares Fourth Annual Dividend on Common Shares, Payable on October 16, 2026	CI
08-26	Western Pacific Trust Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2.502	3.252	3.155	3.155	4.864	3.813
Change	-	30%	-2.99%	0%	54.17%	-21.62%
Enterprise Value (EV) ¹	1.666	2.285	2.315	1.908	3.237	1.914
Change	-	37.19%	1.31%	-17.61%	69.69%	-40.86%
P/E	224x	4.61x	5.45x	8.74x	14.1x	22.4x
PBR	-13.5x	5.47x	2.47x	2.09x	2.94x	2.25x
PEG	-	0x	-0.2x	-0.2x	-3.02x	-0.4x
Capitalization / Revenue	2.36x	2.91x	2.07x	1.62x	2.38x	2.04x
EV / Revenue	1.57x	2.05x	1.52x	0.98x	1.58x	1.02x
EV / EBITDA	17.1x	17.7x	6.07x	2.9x	5.21x	5.16x
EV / EBIT	18.1x	18.4x	6.15x	2.93x	5.27x	5.25x
EV / FCF	8.45x	22.9x	33.8x	5.44x	7.29x	6.59x
FCF Yield	11.8%	4.38%	2.96%	18.4%	13.7%	15.2%
Dividend per Share ²	-	-	0.005	0.0075	0.005	0.005
Rate of return	-	-	4.17%	6.25%	2.7%	3.45%
EPS ²	0.000447	0.0282	0.022	0.0137	0.0131	0.006486
Distribution rate	-	-	22.7%	54.6%	38.2%	77.1%
Net sales ¹	1.06	1.116	1.524	1.943	2.048	1.868
EBITDA ¹	0.0973	0.1288	0.3814	0.6571	0.6215	0.3713
EBIT ¹	0.0919	0.1244	0.3765	0.6508	0.6147	0.365
Net income ¹	0.0767	0.8456	0.641	0.4265	0.4096	0.236
Net Debt ¹	-0.836	-0.967	-0.8399	-1.248	-1.627	-1.898
Reference price ²	0.1000	0.1300	0.1200	0.1200	0.1850	0.1450
Nbr of stocks (in thousands)	25,019	25,019	26,294	26,294	26,294	26,294
Announcement Date	24/03/21	24/03/22	22/03/23	29/03/24	26/03/25	25/03/26

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.($)
WESTERN PACIFIC TRUST COMPANY	-	-	-	-	2.67M
BLACKROCK, INC.	19.32x	5.52x	11.8x	2.16%	164B
UBS GROUP AG	13.71x	3.37x	-	2.57%	146B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.75x	7.18x	-	1.59%	98.65B
BLACKSTONE INC.	18.64x	6.58x	11.94x	4.6%	89.39B
KKR & CO. INC.	24.21x	7.78x	11.44x	0.87%	81.05B
BROOKFIELD ASSET MANAGEMENT LTD.	21.05x	11.27x	18.06x	4.49%	71.54B
STATE STREET CORPORATION	13.09x	5.13x	-	1.99%	48.34B
AMERIPRISE FINANCIAL, INC.	10.77x	1.59x	4.92x	1.36%	43.36B
Average	17.07x	6.05x	11.63x	2.45%	82.49B
Weighted average by Cap.	17.45x	5.99x	12.10x	2.48%