WCP.TO
Whitecap Resources Inc
Price:  
10.24 
CAD
Volume:  
444,130.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WCP.TO Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Whitecap Resources Inc (WCP.TO) is 16.86 CAD. This WCP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.24 CAD, the upside of Whitecap Resources Inc is %.

The range of the Intrinsic Value is 14.00 - 21.07 CAD

10.24 CAD
Stock Price
16.86 CAD
Intrinsic Value
Intrinsic Value Details

WCP.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.00 - 21.07 16.86 64.6%
DCF (Growth 10y) 15.44 - 22.46 18.29 78.6%
DCF (EBITDA 5y) 8.68 - 13.83 11.37 11.0%
DCF (EBITDA 10y) 11.62 - 16.92 14.26 39.3%
Fair Value 5.74 - 5.74 5.74 -43.97%
P/E 12.48 - 17.77 14.80 44.5%
EV/EBITDA 5.26 - 11.53 9.04 -11.7%
EPV 27.41 - 35.09 31.25 205.2%
DDM - Stable 8.31 - 15.63 11.97 16.9%
DDM - Multi 13.77 - 19.72 16.19 58.1%

WCP.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,123.52
Beta 0.91
Outstanding shares (mil) 598.00
Enterprise Value (mil) 7,541.82
Market risk premium 5.10%
Cost of Equity 8.64%
Cost of Debt 4.26%
WACC 7.64%