EN DE

Whitecap Resources Inc (WCP) Fair Value & Analysis

Energy · CA · Market cap C$19.4B

WR Whitecap Resources Inc WCP · TO
PriceC$16.24
Fair ValueC$9.34
Upside-42.5%
Quality49/100
Watch Whitecap Resources Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 13.7% net margin
Low debt · generates free cash flow
4.66% dividend yield
Mixed vs. peers (8/14)
Moderate moat 46/100
Evidence: High Range C$6.25 – C$12.05 Share as image

Fair value as of: Jul 20, 2026

From 24 valuation models · updated 18 days ago

Share price +9.2% over the past month.

Below-average quality, and screening another 42% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (C$12.05). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (C$6.25 to C$12.05) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$17.09 C$3.64 Fair Value C$9.34 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range C$3.64 – C$17.09 · fair‑value band C$6.25 – C$12.05 · the C$16.24 price screens above the C$9.34 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Whitecap Resources Inc (WCP) currently trades at C$16.24, while our model-based Fair Value estimate is C$9.34, implying the stock looks roughly 42.5% overvalued today. We read business quality at 49/100 (below-average quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Whitecap Resources Inc generated revenue of C$6.2B at a net margin of 13.7%. Revenue grew 114.8% year over year. It earns a return on equity of 10.2%. Net debt stands at C$4.3B. Fundamentals as of Jul 20, 2026

Our scenario range runs from C$6.25 (bear case) to C$12.05 (bull case); at C$16.24, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 6% below its 52-week high and 99% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -26% fair-value upside, at -42%, WCP screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF C$5.62 C$13.44 C$26.25 80
Residual Income C$7.74 C$8.44 C$11.69 76
Rev-Margin DCF C$6.92 C$14.72 C$31.02 74
All 24 models by family
DCF Models
FCF DCF C$6.12 C$10.96 C$26.38 38
Owner Earnings C$6.31 C$17.31 C$40.40 31
5Y Revenue Exit C$6.02 C$12.59 C$26.37 39
5Y EBITDA Exit C$17.87 C$36.54 C$73.29 41
5Y P/E Exit C$9.17 C$24.43 C$45.40 38
10Y Revenue Exit C$5.87 C$16.75 C$24.02 36
10Y EBITDA Exit C$14.85 C$42.26 C$92.09 37
10Y P/E Exit C$8.51 C$23.54 C$48.69 35
Earnings-Based
Graham-Dodd C$5.51 C$38.41 C$53.91 54
Lynch FV C$19.85 C$28.35 C$36.86 50
PEG = 1.0 C$19.85 C$28.35 C$36.86 46
EPV C$4.34 C$5.45 C$6.42 59
Multiples
P/E Multiple C$12.15 C$16.20 C$20.25 63
P/S Multiple C$7.97 C$10.63 C$13.29 58
P/B Multiple C$10.33 C$13.77 C$17.21 55
EV/EBIT C$10.90 C$15.31 C$19.71 53
EV/EBITDA C$21.35 C$29.23 C$37.12 54
EV/Revenue C$5.13 C$8.32 C$11.51 43
Asset-Based
NCAV (Graham) C$4.53 C$6.06 C$9.05 50
Growth DCF
Growth DCF C$5.62 C$13.44 C$26.25 80
Rev-Margin DCF C$6.92 C$14.72 C$31.02 74
Economic Profit
Residual Income C$7.74 C$8.44 C$11.69 76
ROIC Compounder C$4.34 C$5.45 C$6.42 72
Growth Earnings
Growth-Adj P/E C$25.57 C$36.53 C$47.49 68

Widest divergence: Growth Earnings (C$36.53) versus Economic Profit (C$5.45). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) C$6.2B
Revenue growth (YoY) +115%
Net margin 13.7%
Return on equity 10.2%
Free cash flow C$609M FY2025
P/E ratio 21.9
More key figures
Operating margin 4.2%
EPS (TTM) C$0.7300
Dividend yield 4.7%
EPS growth (YoY) -93.2%
Net debt C$4.3B FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 38 · Market factors (momentum, volatility) 80

Profitability 38
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 74
Price trend over the last 3–12 months (market factor)
52W Momentum 94
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Whitecap Resources Inc. engages in the acquisition, development, and holding of interests in petroleum and natural gas properties and assets in Western Canada. Its primary areas of focus are development programs located in Northern Alberta, British Columbia, Central Alberta, and Western and Eastern Saskatchewan.

Full company description

Whitecap Resources Inc. engages in the acquisition, development, and holding of interests in petroleum and natural gas properties and assets in Western Canada. Its primary areas of focus are development programs located in Northern Alberta, British Columbia, Central Alberta, and Western and Eastern Saskatchewan. The company was founded in 2009 and is headquartered in Calgary, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Whitecap Resources Inc reported revenue of C$5.2B in FY2025 versus C$2.3B in FY2021, a compound +22.7%/yr. Reported net income was C$985M in FY2025, compounding −13.7%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
C$5.2B
Latest YoY
+54.9%
Avg. growth/yr (3Y)
+9.7%
Avg. growth/yr (5Y)
+44.8%
Avg. growth/yr (22Y)
+61.1%
Revenue +22.7%/yr
FY21 C$2.3B
FY22 C$3.9B
FY23 C$3.2B
FY24 C$3.3B
FY25 C$5.2B
Net income −13.7%/yr
FY21 C$1.8B
FY22 C$1.7B
FY23 C$889M
FY24 C$812M
FY25 C$985M

WCP screens 42% overvalued. Compare with CNOOC Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Whitecap Resources Inc Fair Value". https://www.fairvalue-calculator.com/stock/WCP

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas E&P · 316 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 49 · Above median
Fair Value upside −43% · Below median
Return on equity (TTM) 10% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 14% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth 115% · Top 25%
Dividend yield (TTM) 4.7% · Above median
Debt / equity 0.26× · Lower than median

Valuation Multiples vs Oil & Gas E&P median · lower = cheaper

P/E (TTM) 21.9× · Pricier than median
P/B 1.27× · Pricier than median
P/S (TTM) 2.27× · Pricier than median
P/FCF 22.9× · Pricier than 75% of peers
EV/EBITDA 4.9× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 15
FUTURE 100 · sector 0
PAST 41 · sector 0
HEALTH 87 · sector 87
DIVIDEND 93 · sector 71

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥28.97 ¥32.55 +12%
ConocoPhillips explores for, COP $109.04 $91.79 -16%
Canadian Natural Resources Limited CNQ $42.86 $31.54 -26%
EOG Resources, Inc EOG $139.89 $130.19 -7%
Occidental Petroleum Corporation OXY $54.86 $30.68 -44%
Diamondback Energy, Inc FANG $183.39 $106.12 -42%
Devon Energy Corporation DVN $43.83 $27.06 -38%
Woodside Energy Group WDS A$30.46 A$20.71 -32%
EQT Corporation EQT $48.85 $42.85 -12%
Texas Pacific Land Corporation TPL $415.70 $79.20 -81%

Compare Whitecap Resources Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Whitecap Resources Inc (WCP) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of C$9.34 versus a price of C$16.24, about −42% (overvalued).
What is the fair value of WCP?
Our model-based fair value for Whitecap Resources Inc is C$9.34 (as of Jul 20, 2026), built from audited fundamentals. The current price is C$16.24.
What is the quality score of WCP?
Whitecap Resources Inc has a Quality Score of 49/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Whitecap Resources Inc (WCP)?
Whitecap Resources Inc reported trailing-twelve-month revenue of about C$6.2B (latest available figure, as of Jul 20, 2026).
What is the net profit margin of WCP?
The net profit margin of Whitecap Resources Inc is about 13.7%, meaning it keeps roughly 13.7% of revenue as net income. Based on the latest reported figures.
Does Whitecap Resources Inc pay a dividend?
Whitecap Resources Inc currently shows a dividend yield of about 4.25% relative to its recent price (as of Jul 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Whitecap Resources Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.