investorscraft@gmail.com

Intrinsic ValueCimarex Energy Co. (0HYB.L)

Previous Close£98.99
Intrinsic Value
Upside potential
Previous Close
£98.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cimarex Energy Co. is an independent oil and gas exploration and production company with a strong operational footprint in the Permian Basin and Mid-Continent regions, including Texas, Oklahoma, and New Mexico. The company’s core revenue model is driven by hydrocarbon extraction, with proved reserves totaling 619.6 million barrels of oil equivalent as of 2019, comprising natural gas, crude oil, and natural gas liquids. Cimarex operates 2,782 net productive wells, leveraging its technical expertise in unconventional resource plays to optimize production efficiency. The company operates in the highly competitive and cyclical oil and gas sector, where commodity price volatility significantly impacts profitability. Despite these challenges, Cimarex maintains a competitive position through its strategic acreage in prolific basins, cost discipline, and operational scale. Its focus on the Permian Basin, a key growth area for U.S. shale production, enhances its market relevance, though it remains exposed to broader industry risks such as regulatory changes and environmental pressures.

Revenue Profitability And Efficiency

In FY 2020, Cimarex reported revenue of $1.56 billion, reflecting the impact of lower energy prices amid market disruptions. The company posted a net loss of $1.97 billion, driven by asset impairments and weak commodity pricing. Operating cash flow stood at $904 million, while capital expenditures were $651 million, indicating disciplined spending. The diluted EPS of -$19.68 underscores the challenging operating environment during the period.

Earnings Power And Capital Efficiency

Cimarex’s earnings power was severely constrained in 2020 due to depressed oil and gas prices, leading to negative profitability. However, its operating cash flow generation remained robust relative to peers, suggesting underlying operational resilience. The company’s capital efficiency was pressured by high leverage and impairment charges, though its Permian-focused asset base provides long-term production upside if commodity prices recover.

Balance Sheet And Financial Health

Cimarex’s balance sheet showed $273 million in cash and equivalents against $2.18 billion in total debt, indicating moderate liquidity but elevated leverage. The net loss further strained financial flexibility, though operating cash flow provided some coverage. The company’s ability to manage debt maturities and sustain drilling activity will be critical in navigating cyclical downturns.

Growth Trends And Dividend Policy

Cimarex’s growth prospects are tied to commodity price recovery and operational execution in the Permian Basin. The company paid a dividend of $1.92 per share in 2020, signaling a commitment to shareholder returns despite market headwinds. Future dividend sustainability will depend on cash flow stability and capital allocation priorities amid volatile energy markets.

Valuation And Market Expectations

With a beta of 2.6, Cimarex’s stock exhibits high sensitivity to energy market fluctuations. The company’s valuation reflects investor skepticism around near-term profitability, though its Permian assets offer long-term optionality. Market expectations remain cautious, pending a sustained rebound in oil and gas prices.

Strategic Advantages And Outlook

Cimarex benefits from its high-quality Permian acreage and operational expertise, positioning it to capitalize on a commodity price recovery. However, the outlook remains uncertain due to macroeconomic volatility and energy transition risks. Strategic cost management and disciplined capital spending will be key to navigating the evolving industry landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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