Valuation Whitecap Resources Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 04:00:00 2026-07-29 pm EDT			5-day change	1st Jan Change
16.02 ^CAD	+2.69%		-2.50%	+39.30%

Jul. 29	Whitecap Resources Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
Jul. 29	Whitecap Resources Inc. Updates Production Guidance for the Fiscal Year 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	19,478	-	-
Change	-	42.34%	-19.07%	12.77%	132.96%	39.53%	-	-
Enterprise Value (EV) ¹	5,687	8,479	6,699	6,925	17,354	21,770	20,984	20,797
Change	-	49.08%	-20.99%	3.38%	150.58%	25.45%	-3.61%	-0.89%
P/E	2.54x	3.98x	6.08x	7.5x	11.6x	13.5x	12.9x	10.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0.47x	-0.1x	-1.1x	-0.4x	0.7x	2.43x	0.6x
Capitalization / Revenue	1.83x	1.37x	1.38x	1.52x	2.48x	2.24x	2.28x	2.29x
EV / Revenue	2.25x	1.77x	1.74x	1.76x	3.08x	2.5x	2.46x	2.44x
EV / EBITDA	5.01x	3.41x	3.17x	3.5x	5.21x	4.3x	4.29x	4.47x
EV / EBIT	-	-	5.33x	3.36x	5.01x	4.56x	5.99x	11.3x
EV / FCF	10.1x	6.09x	-	13.8x	19.5x	9.47x	10.5x	11.2x
FCF Yield	9.93%	16.4%	-	7.24%	5.12%	10.6%	9.54%	8.93%
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%	4.56%	4.56%	4.56%
EPS ²	2.95	2.7	1.46	1.36	0.99	1.184	1.247	1.49
Distribution rate	6.99%	14.4%	42.5%	53.7%	73.7%	61.7%	58.6%	49%
Net sales ¹	2,526	4,780	3,849	3,938	5,634	8,713	8,525	8,513
EBITDA ¹	1,136	2,487	2,115	1,978	3,330	5,064	4,896	4,655
EBIT ¹	-	-	1,256	2,058	3,466	4,770	3,501	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	2,291	1,505	1,319
Reference price ²	7.49	10.74	8.87	10.20	11.50	16.02	16.02	16.02
Nbr of stocks (in thousands)	615,823	611,304	599,058	587,476	1,213,890	1,215,878	-	-
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.	13.37x	2.44x	4.63x	4.56%	13.82B
CONOCOPHILLIPS	11.34x	2.23x	5.31x	2.87%	144B
CANADIAN NATURAL RESOURCES LIMITED	12.11x	3.32x	6.1x	3.82%	96.43B
EOG RESOURCES, INC.	8.52x	2.79x	4.76x	2.83%	77.73B
OCCIDENTAL PETROLEUM CORPORATION	7.86x	2.57x	4.05x	1.8%	55.73B
DIAMONDBACK ENERGY, INC.	13.04x	3.69x	5.3x	2.18%	56.02B
CENOVUS ENERGY INC.	9.44x	1.36x	4.62x	2.11%	53.44B
DEVON ENERGY CORPORATION	10.56x	2.53x	4.81x	2.64%	51.28B
WOODSIDE ENERGY GROUP LTD	11.52x	3.27x	5.02x	5.94%	43.11B
ECOPETROL S.A.	6.21x	1.57x	3.66x	5.18%	33.54B
Average	10.40x	2.58x	4.83x	3.39%	62.49B
Weighted average by Cap.	10.50x	2.62x	5.03x	3.14%