Valuation Whitecap Resources Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 04:23:06 2026-07-17 pm EDT			5-day change	1st Jan Change
15.99 ^CAD	+2.11%		+5.20%	+39.04%

Jul. 02	Whitecap Resources Inc. Declares Cash Dividend for the Month of July 2026, Payable on August 17, 2026	CI
Jun. 15	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	19,435	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	39.22%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	21,853	20,847	20,107
Change	-	49.08%	-20.99%	3.38%	150.58%	25.93%	-4.6%	-3.55%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	13x	11.5x	10.7x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.5x	0.9x	1.32x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.19x	2.3x	2.28x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	2.47x	2.47x	2.36x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	4.64x	4.26x	4.25x
EV / EBIT	-	-	5.33x	3.36x	5.01x	6.02x	6.02x	10.9x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	9.16x	10.3x	10.1x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	10.9%	9.75%	9.93%
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%	4.57%	4.57%	4.56%
EPS ²	2.95	2.7	1.46	1.36	0.99	1.225	1.388	1.5
Distribution rate	6.99%	14.4%	42.5%	53.7%	73.7%	59.6%	52.6%	48.7%
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	4,713	4,892	4,734
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	2,418	1,412	671.5
Reference price ²	7.49	10.74	8.87	10.20	11.50	15.99	15.99	15.99
Nbr of stocks (in thousands)	615,823	611,304	599,058	587,476	1,213,890	1,215,471	-	-
Announcement Date	2/24/22	2/22/23	2/21/24	2/19/25	2/23/26	-	-	-

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.	13.05x	2.47x	4.64x	4.56%	13.87B
CONOCOPHILLIPS	11.15x	2.15x	5.25x	2.95%	140B
CANADIAN NATURAL RESOURCES LIMITED	11.21x	3.12x	5.81x	4.07%	91.2B
EOG RESOURCES, INC.	7.91x	2.7x	4.58x	2.95%	74.51B
DIAMONDBACK ENERGY, INC.	12.73x	3.58x	5.26x	2.22%	55.01B
OCCIDENTAL PETROLEUM CORPORATION	7.69x	2.57x	4.07x	1.83%	54.57B
CENOVUS ENERGY INC.	8.83x	1.33x	4.6x	2.19%	52.36B
DEVON ENERGY CORPORATION	9.97x	2.46x	4.7x	2.68%	50.55B
WOODSIDE ENERGY GROUP LTD	11.56x	3.19x	4.71x	6.71%	40.44B
ECOPETROL S.A.	6.08x	1.59x	3.7x	5.19%	32.98B
Average	10.02x	2.52x	4.73x	3.53%	60.52B
Weighted average by Cap.	10.09x	2.53x	4.91x	3.27%