Valuation Birchcliff Energy Ltd.

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2025-01-22 pm EST			5-day change	1st Jan Change
5.820 ^CAD	-2.18%		+0.52%	+7.38%

04:02pm	Birchcliff Energy Brief: Announcing 2025 Budget, Updated Five-Year Outlook and Return to Profitable Growth	MT
Nov. 25	Birchcliff Energy Ltd.'s Equity Buyback announced on November 20, 2023, has expired.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	688.8	470.7	1,713	2,508	1,541	1,608	1,608	-
Change	-	-31.66%	263.93%	46.39%	-38.57%	4.39%	0%	-
Enterprise Value (EV) ¹	1,348	1,242	2,252	2,640	1,913	2,134	2,134	2,118
Change	-	-7.85%	81.34%	17.21%	-27.54%	11.56%	-0.01%	-0.72%
P/E ratio	-11.8x	-7.7x	-	3.96x	145x	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-1.69x	-	-	-1.5x	-	-	-
Capitalization / Revenue	1.12x	0.89x	1.84x	1.87x	2.08x	2.72x	1.9x	-
EV / Revenue	2.2x	2.35x	2.42x	1.97x	2.59x	3.61x	2.52x	-
EV / EBITDA	3.76x	6.11x	3.84x	2.7x	5.49x	7.42x	4.97x	4.13x
EV / EBIT	-22,432,161x	-30,198,010x	6,016,173x	3,450,475x	15,708,851x	-	-	-
EV / FCF	39.3x	-12.2x	7.33x	4.51x	152x	-94.8x	14x	10.5x
FCF Yield	2.55%	-8.17%	13.6%	22.2%	0.66%	-1.05%	7.16%	9.56%
Dividend per Share ²	0.105	0.0413	0.025	0.27	0.8	0.4	0.4	0.3667
Rate of return	4.05%	2.33%	0.39%	2.86%	13.8%	6.72%	6.72%	6.16%
EPS ²	-0.22	-0.23	-	2.38	0.04	-	-	-
Distribution rate	-47.7%	-18%	-	11.3%	2,000%	-	-	-
Net sales ¹	613.6	528.5	932.4	1,340	739.7	591	847	-
EBITDA ¹	358.1	203.2	587.1	978.8	348.3	287.5	429	512.3
EBIT	-60.08	-41.13	374.3	765	121.8	-	-	-
Net income	-59.58	-	-	-	-	-	-	-
Net Debt ¹	659	771.2	539.1	131.9	372	525.5	525.3	509.9
Reference price ²	2.590	1.770	6.460	9.430	5.780	5.950	5.950	5.950
Nbr of stocks (in thousands)	265,935	265,939	265,176	265,937	266,543	270,306	270,306	-
Announcement Date	2/12/20	2/10/21	2/9/22	3/15/23	2/14/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
CONOCOPHILLIPS	13.16x	2.65x	6.14x	+3.00%	135B
CNOOC LIMITED	5.79x	1.79x	2.99x	+7.45%	120B
EOG RESOURCES, INC.	11.71x	3.08x	5.74x	+2.71%	76.19B
CANADIAN NATURAL RESOURCES LIMITED	13.59x	3.25x	6.84x	+4.59%	67.94B
DIAMONDBACK ENERGY, INC.	11.53x	5.98x	8.53x	+4.03%	51.67B
OCCIDENTAL PETROLEUM CORPORATION	14.43x	2.71x	5.25x	+1.69%	47.43B
HESS CORPORATION	16.74x	4.15x	7.24x	+1.28%	45.65B
EQT CORPORATION	177.33x	7.58x	12.22x	+1.27%	31.88B
Average	33.04x	3.90x	6.87x	+3.25%	71.93B
Weighted average by Cap.	20.82x	3.29x	6.08x	+3.83%