As of 2026-03-10, the Intrinsic Value of Whitecap Resources Inc (WCP.TO) is 12.88 CAD. This WCP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.87 CAD, the upside of Whitecap Resources Inc is -7.10%.
The range of the Intrinsic Value is 7.48 - 31.86 CAD
Based on its market price of 13.87 CAD and our intrinsic valuation, Whitecap Resources Inc (WCP.TO) is overvalued by 7.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.48 - 31.86 | 12.88 | -7.1% |
| DCF (Growth 10y) | 24.47 - 91.80 | 39.41 | 184.1% |
| DCF (EBITDA 5y) | 8.98 - 21.05 | 15.18 | 9.4% |
| DCF (EBITDA 10y) | 18.33 - 39.15 | 28.49 | 105.4% |
| Fair Value | 20.28 - 20.28 | 20.28 | 46.20% |
| P/E | 8.83 - 11.68 | 10.61 | -23.5% |
| EV/EBITDA | 3.47 - 12.30 | 7.54 | -45.7% |
| EPV | 11.74 - 16.53 | 14.14 | 1.9% |
| DDM - Stable | 8.54 - 29.90 | 19.22 | 38.6% |
| DDM - Multi | 24.78 - 63.78 | 35.29 | 154.4% |
| Market Cap (mil) | 16,835.96 |
| Beta | 1.24 |
| Outstanding shares (mil) | 1,213.84 |
| Enterprise Value (mil) | 20,543.76 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.54% |
| Cost of Debt | 5.35% |
| WACC | 7.72% |