Valuation Whitecap Resources Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 00:00:00 28/07/2026 +04			5-day change	1st Jan Change
15.84 ^CAD	-3.77%		-0.06%	+37.74%

07-02	Whitecap Resources Inc. Declares Cash Dividend for the Month of July 2026, Payable on August 17, 2026	CI
06-16	Whitecap Resources Inc. Declares Cash Dividend for the Month of June 2026, Payable on July 15, 2026	CI

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	20,013	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	43.36%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	22,137	21,455	20,706
Change	-	49.08%	-20.99%	3.38%	150.58%	27.57%	-3.08%	-3.49%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	13.7x	11.9x	11x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.7x	0.8x	1.49x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.26x	2.37x	2.35x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	2.5x	2.54x	2.43x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	4.75x	4.37x	4.43x
EV / EBIT	-	-	5.33x	3.36x	5.01x	6.1x	6.2x	11.2x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	9.65x	10.7x	10.9x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	10.4%	9.33%	9.16%
Dividend per Share ²	0.2062	0.39	0.62	0.73	0.73	0.73	0.73	0.7298
Rate of return	2.75%	3.63%	6.99%	7.16%	6.35%	4.43%	4.43%	4.43%
EPS ²	2.95	2.7	1.46	1.36	0.99	1.198	1.388	1.49
Distribution rate	6.99%	14.4%	42.5%	53.7%	73.7%	60.9%	52.6%	49%
Net sales ¹	2,526	4,780	3,849	3,938	5,634	8,862	8,444	8,513
EBITDA ¹	1,136	2,487	2,115	1,978	3,330	4,665	4,913	4,672
EBIT ¹	-	-	1,256	2,058	3,466	3,628	3,462	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	2,124	1,442	692.2
Reference price ²	7.49	10.74	8.87	10.20	11.50	16.46	16.46	16.46
Nbr of stocks (in thousands)	615,823	611,304	599,058	587,476	1,213,890	1,215,878	-	-
Announcement Date	24/02/22	22/02/23	21/02/24	19/02/25	23/02/26	-	-	-

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.($)
WHITECAP RESOURCES INC.	13.74x	2.5x	4.75x	4.43%	14.21B
CONOCOPHILLIPS	11.55x	2.27x	5.44x	2.81%	147B
CANADIAN NATURAL RESOURCES LIMITED	12.14x	3.33x	6.08x	3.81%	96.73B
EOG RESOURCES, INC.	8.56x	2.8x	4.79x	2.82%	77.97B
DIAMONDBACK ENERGY, INC.	13.35x	3.72x	5.42x	2.12%	57.58B
OCCIDENTAL PETROLEUM CORPORATION	8.04x	2.65x	4.16x	1.76%	56.99B
CENOVUS ENERGY INC.	9.55x	1.41x	4.79x	2.08%	54.88B
DEVON ENERGY CORPORATION	10.69x	2.56x	4.88x	2.61%	51.95B
WOODSIDE ENERGY GROUP LTD	12.19x	3.36x	4.99x	6.3%	43.03B
EQT CORPORATION	12.4x	4.02x	5.78x	1.25%	33.17B
Average	11.22x	2.86x	5.11x	3%	63.3B
Weighted average by Cap.	11.01x	2.78x	5.21x	2.92%