As of 2025-05-23, the Intrinsic Value of Whitecap Resources Inc (WCP.TO) is 12.72 CAD. This WCP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.54 CAD, the upside of Whitecap Resources Inc is 48.90%.
The range of the Intrinsic Value is 9.20 - 20.93 CAD
Based on its market price of 8.54 CAD and our intrinsic valuation, Whitecap Resources Inc (WCP.TO) is undervalued by 48.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.20 - 20.93 | 12.72 | 48.9% |
| DCF (Growth 10y) | 9.73 - 20.48 | 12.99 | 52.1% |
| DCF (EBITDA 5y) | 5.51 - 9.88 | 7.73 | -9.4% |
| DCF (EBITDA 10y) | 7.15 - 11.65 | 9.30 | 8.9% |
| Fair Value | 3.75 - 3.75 | 3.75 | -56.13% |
| P/E | 6.97 - 9.30 | 8.37 | -2.0% |
| EV/EBITDA | 3.64 - 8.42 | 6.23 | -27.1% |
| EPV | 11.79 - 16.47 | 14.13 | 65.5% |
| DDM - Stable | 5.71 - 16.49 | 11.10 | 30.0% |
| DDM - Multi | 6.73 - 14.46 | 9.12 | 6.7% |
| Market Cap (mil) | 10,429.73 |
| Beta | 1.55 |
| Outstanding shares (mil) | 1,221.28 |
| Enterprise Value (mil) | 11,372.23 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.64% |
| Cost of Debt | 4.30% |
| WACC | 9.01% |