investorscraft@gmail.com

Intrinsic Value of Comstock Resources, Inc. (CRK)

Previous Close$23.86
Intrinsic Value
Upside potential
Previous Close
$23.86

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

Comstock Resources, Inc. operates as an independent energy company primarily engaged in the exploration, production, and development of natural gas and oil properties. The company focuses on the Haynesville and Bossier shale formations in North Louisiana and East Texas, leveraging its extensive acreage position to drive production growth. Comstock's revenue model is heavily dependent on natural gas prices, with its operations strategically positioned to capitalize on domestic and export demand for clean energy. The company differentiates itself through low-cost production and operational efficiency, targeting high-return drilling opportunities. In a competitive sector dominated by larger integrated players, Comstock maintains a niche position as a pure-play natural gas producer, benefiting from its regional expertise and scalable infrastructure. Market dynamics, including LNG export growth and seasonal demand fluctuations, significantly influence its performance.

Revenue Profitability And Efficiency

Comstock reported revenue of $1.25 billion for the period, though net income stood at a loss of $218.8 million, reflecting challenges in natural gas pricing and operational costs. Diluted EPS was -$0.76, indicating pressure on profitability. Operating cash flow of $620.3 million suggests underlying cash generation capability, but capital expenditures of -$1.1 billion highlight aggressive reinvestment in production growth, impacting free cash flow.

Earnings Power And Capital Efficiency

The company's negative earnings underscore sensitivity to commodity price volatility, though its operating cash flow demonstrates core earnings potential. High capital expenditures relative to operating cash flow indicate a focus on growth over near-term profitability, with capital efficiency metrics likely strained by current market conditions. The absence of dividends aligns with reinvestment priorities.

Balance Sheet And Financial Health

Comstock's financial position shows limited liquidity, with cash and equivalents of $6.8 million against total debt of $3.03 billion, reflecting a leveraged balance sheet. The debt-heavy structure may pose risks if natural gas prices remain subdued, though the company's asset base provides collateral. Investors should monitor debt covenants and refinancing prospects.

Growth Trends And Dividend Policy

Growth is driven by drilling activity in the Haynesville shale, with capital expenditures signaling continued expansion. The lack of dividends suggests a focus on reinvestment and debt management. Future trends hinge on natural gas demand recovery and cost discipline, with production scalability being a key lever for value creation.

Valuation And Market Expectations

The market likely prices Comstock based on long-term natural gas fundamentals, with current valuations reflecting cyclical headwinds. Enterprise value metrics are influenced by high debt, while equity value remains sensitive to commodity price swings. Investor sentiment may improve with stabilizing gas prices or cost reductions.

Strategic Advantages And Outlook

Comstock's strategic edge lies in its low-cost Haynesville assets and operational focus, positioning it to benefit from structural gas demand. However, near-term outlook remains cautious due to leverage and price volatility. Success depends on executing growth plans while maintaining financial flexibility, with potential upside from LNG export growth or supply constraints.

Sources

Company 10-K, CIK 0000023194

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