investorscraft@gmail.com

Intrinsic ValueWhitecap Resources Inc. (WCP.TO)

Previous Close$10.53
Intrinsic Value
Upside potential
Previous Close
$10.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Whitecap Resources Inc. is a Canadian oil and gas exploration and production company focused on acquiring and developing petroleum and natural gas properties. Its core operations are concentrated in key regions including West Central Alberta, British Columbia, and Saskatchewan, where it holds significant proved plus probable reserves of 701,829 thousand barrels of oil equivalent. The company generates revenue primarily through the extraction and sale of crude oil and natural gas, leveraging its strategically located assets to optimize production efficiency. Whitecap operates in a highly competitive sector, where commodity price volatility and regulatory pressures are persistent challenges. However, its disciplined capital allocation and focus on low-decline, high-netback assets position it as a resilient player in the Canadian energy market. The company’s integrated approach to development and production allows it to maintain cost efficiencies while scaling operations. With a strong foothold in Western Canada, Whitecap is well-positioned to capitalize on regional demand and infrastructure advantages, though its performance remains closely tied to global energy price trends.

Revenue Profitability And Efficiency

Whitecap reported revenue of CAD 3.94 billion, with net income of CAD 812.3 million, reflecting robust profitability in the energy sector. The company’s diluted EPS of CAD 1.36 underscores its earnings strength, supported by efficient operations and favorable commodity prices. Operating cash flow of CAD 1.83 billion highlights its ability to generate liquidity, while capital expenditures of CAD 1.14 billion indicate ongoing investment in production capacity.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its strong net income and operating cash flow, which provide ample coverage for dividends and reinvestment. Capital efficiency is demonstrated by its disciplined spending, with capex aligned to sustain production and reserves. Whitecap’s ability to maintain profitability amid fluctuating energy prices reflects its operational resilience and cost management.

Balance Sheet And Financial Health

Whitecap’s balance sheet shows CAD 362.3 million in cash and equivalents against total debt of CAD 1.14 billion, indicating moderate leverage. The company’s liquidity position is supported by healthy operating cash flow, providing flexibility for debt servicing and growth initiatives. Its financial health remains stable, though exposure to commodity price swings necessitates prudent risk management.

Growth Trends And Dividend Policy

Whitecap has demonstrated consistent production growth, supported by strategic acquisitions and organic development. The company offers a dividend yield of CAD 0.7296 per share, reflecting its commitment to shareholder returns. Future growth will depend on commodity prices, operational efficiency, and capital allocation decisions, with a focus on sustaining dividends while funding expansion.

Valuation And Market Expectations

With a market cap of CAD 10.74 billion and a beta of 1.539, Whitecap is viewed as a higher-risk, higher-reward play in the energy sector. Investors likely expect continued earnings volatility tied to oil and gas prices, but the company’s reserve base and operational efficiency provide a foundation for long-term value.

Strategic Advantages And Outlook

Whitecap’s strategic advantages include its high-quality asset base, operational efficiency, and disciplined capital allocation. The outlook remains cautiously optimistic, with growth potential balanced against commodity price risks. The company’s ability to navigate market cycles and maintain profitability will be critical to its long-term success.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount