investorscraft@gmail.com

Intrinsic ValueAPA Corporation (0HGC.L)

Previous Close£25.88
Intrinsic Value
Upside potential
Previous Close
£25.88

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

APA Corporation operates as an independent energy company focused on the exploration, development, and production of oil and natural gas. Its diversified portfolio spans key regions, including the U.S. (primarily the Permian Basin), Egypt, the U.K., and offshore Suriname, where it holds significant exploration potential. The company also maintains midstream assets in West Texas, including gathering, processing, and pipeline infrastructure, enhancing its integrated value chain. APA’s revenue model is driven by hydrocarbon production, with oil contributing a substantial portion of its earnings, supplemented by natural gas and NGLs. The company competes in a cyclical and capital-intensive industry, where scale, operational efficiency, and reserve replacement are critical. APA’s strategic focus on high-margin assets, particularly in the Permian Basin and international growth areas like Suriname, positions it as a mid-tier player with a balanced risk-reward profile. Its ownership in key pipelines provides logistical advantages and steady cash flow, differentiating it from pure upstream peers.

Revenue Profitability And Efficiency

APA Corporation reported $9.7 billion in revenue for the latest fiscal year, with net income of $804 million, reflecting a net margin of approximately 8.3%. The company generated $3.6 billion in operating cash flow, demonstrating robust cash conversion despite volatile commodity prices. Capital expenditures totaled $2.9 billion, indicating disciplined reinvestment to sustain production and growth. Operating efficiency is supported by its Permian Basin focus and integrated midstream assets.

Earnings Power And Capital Efficiency

APA’s diluted EPS stood at $2.28, with earnings underpinned by its diversified asset base and cost management. The company’s capital efficiency is evident in its ability to fund exploration and development while maintaining free cash flow. Leveraging its Permian and international assets, APA balances short-cycle shale production with longer-term offshore projects, optimizing returns across commodity cycles.

Balance Sheet And Financial Health

APA holds $625 million in cash and equivalents against $6.2 billion in total debt, reflecting a leveraged but manageable position. The debt load is typical for the sector, supported by strong operating cash flow. The company’s liquidity and access to capital markets provide flexibility for strategic investments, though its beta of 1.19 indicates higher volatility relative to the broader market.

Growth Trends And Dividend Policy

APA’s growth is driven by its Permian Basin operations and exploration upside in Suriname. The company pays a modest dividend of $0.50 per share, prioritizing reinvestment in high-return projects. Production trends and reserve replacement will be key to sustaining long-term growth, particularly as international projects like Suriname advance.

Valuation And Market Expectations

With a market cap of $6.0 billion, APA trades at a discount to larger peers, reflecting its mid-tier scale and exposure to exploration risks. Investors likely price in execution risks in Suriname and commodity price sensitivity, though its Permian assets and pipeline stakes offer downside protection.

Strategic Advantages And Outlook

APA’s strengths lie in its geographically diversified portfolio and integrated midstream assets, which provide stability. The company’s focus on high-potential exploration, coupled with cost discipline, positions it to capitalize on energy demand. However, its outlook remains tied to oil price trends and successful execution in Suriname, a potential game-changer for reserves and production.

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