Valuation Whitecap Resources Inc. OTC Markets

Stocks

Market Closed - OTC Markets 23:13:43 15/09/2026 +04			5-day change	1st Jan Change
13.76 ^USD	+7.92%		-.--%	-

09-16	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	24,524	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	75.68%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	26,745	25,748	24,616
Change	-	49.08%	-20.99%	3.38%	150.58%	54.12%	-3.73%	-4.4%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	14.5x	15x	13.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.4x	-5.43x	1x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.84x	2.89x	2.98x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	3.1x	3.03x	2.99x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	5.3x	5.05x	4.89x
EV / EBIT	-	-	5.33x	3.36x	5.01x	7.93x	7.98x	12.4x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	11.2x	11.6x	11.3x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	8.89%	8.65%	8.85%
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%	3.62%	3.62%	3.62%
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	5,048	5,098	5,035
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	2,221	1,224	91.65
Reference price ²	7.49	10.74	8.87	10.20	11.50	20.17	20.17	20.17
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CONOCOPHILLIPS	12.92x	2.67x	5.62x	2.3%	176B
CANADIAN NATURAL RESOURCES LIMITED	12.61x	3.45x	6.54x	3.26%	111B
EOG RESOURCES, INC.	8.83x	2.8x	4.74x	2.62%	82.88B
ADNOC GAS PLC	17.58x	3.99x	10.59x	5.5%	67.88B
OCCIDENTAL PETROLEUM CORPORATION	6.9x	2.55x	3.99x	1.67%	62.36B
CENOVUS ENERGY INC.	8.28x	1.44x	4.55x	1.87%	60.85B
DEVON ENERGY CORPORATION	9.38x	2.58x	5.03x	2.19%	58.33B
DIAMONDBACK ENERGY, INC.	10.82x	3.49x	4.84x	2.14%	57.11B
WOODSIDE ENERGY GROUP LTD	10.97x	3.22x	4.79x	6.58%	43.84B
Average	10.92x	2.91x	5.63x	3.13%	80.02B
Weighted average by Cap.	11.36x	2.91x	5.74x	2.94%