Whitecap Resources Ratios and Metrics

Market cap in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 26, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	16,532	13,960	5,992	5,314	6,565	4,613
Market Cap Growth	188.93%	132.96%	12.77%	-19.07%	42.34%	132.47%
Enterprise Value	20,154	17,436	7,171	6,457	8,624	5,859
Last Close Price	13.62	11.39	9.39	7.60	8.66	5.81
PE Ratio	13.76	14.18	7.38	5.98	3.92	2.60
Forward PE	22.15	12.33	15.46	7.15	6.05	7.83
PS Ratio	3.20	2.70	1.80	1.65	1.68	2.03
PB Ratio	1.50	1.27	1.04	0.97	1.30	1.23
P/TBV Ratio	1.50	1.27	1.04	0.97	1.30	1.23
P/FCF Ratio	27.13	22.91	8.60	8.60	4.39	6.63
P/OCF Ratio	6.16	5.20	3.27	3.05	3.01	4.10
EV/Sales Ratio	3.90	3.37	2.15	2.00	2.20	2.57
EV/EBITDA Ratio	6.12	5.37	3.70	3.11	3.51	1.14
EV/EBIT Ratio	13.28	11.49	7.79	5.49	3.79	2.44
EV/FCF Ratio	33.07	28.61	10.29	10.46	5.76	8.42
Debt / Equity Ratio	0.34	0.34	0.20	0.25	0.37	0.29
Debt / EBITDA Ratio	1.14	1.14	0.59	0.66	0.76	0.21
Debt / FCF Ratio	6.18	6.18	1.64	2.24	1.25	1.56
Net Debt / Equity Ratio	0.33	0.33	0.13	0.24	0.36	0.29
Net Debt / EBITDA Ratio	1.12	1.12	0.39	0.65	0.75	0.21
Net Debt / FCF Ratio	5.94	5.94	1.09	2.17	1.23	1.55
Asset Turnover	0.35	0.35	0.34	0.34	0.48	0.44
Quick Ratio	0.59	0.59	0.97	0.78	0.69	0.58
Current Ratio	0.70	0.70	1.06	0.90	1.29	0.61
Return on Equity (ROE)	11.76%	11.76%	14.47%	16.89%	38.14%	75.02%
Return on Assets (ROA)	6.49%	6.49%	5.89%	7.69%	17.32%	29.22%
Return on Invested Capital (ROIC)	7.77%	10.67%	10.45%	13.04%	29.27%	51.60%
Return on Capital Employed (ROCE)	8.60%	8.60%	10.10%	13.00%	25.90%	37.80%
Earnings Yield	5.96%	7.05%	13.56%	16.73%	25.53%	38.52%
FCF Yield	3.69%	4.37%	11.63%	11.62%	22.80%	15.08%
Dividend Yield	5.41%	6.40%	7.77%	7.97%	4.50%	3.55%
Payout Ratio	74.70%	74.70%	53.34%	41.94%	14.15%	7.10%
Buyback Yield / Dilution	-66.75%	-66.75%	1.73%	2.01%	-2.99%	-47.68%
Total Shareholder Return	-61.34%	-60.34%	9.49%	9.98%	1.52%	-44.13%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.