investorscraft@gmail.com

Intrinsic ValueEOG Resources, Inc. (0IDR.L)

Previous Close£111.15
Intrinsic Value
Upside potential
Previous Close
£111.15

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

EOG Resources, Inc. is a leading independent exploration and production (E&P) company specializing in crude oil, natural gas, and natural gas liquids (NGLs). Operating primarily in the prolific Permian Basin (New Mexico and Texas) and Trinidad and Tobago, EOG leverages advanced drilling technologies and operational efficiency to maintain low-cost production. The company’s asset portfolio is characterized by high-quality reserves, with proved reserves totaling 3,747 million barrels of oil equivalent as of 2021. EOG’s disciplined capital allocation and focus on premium drilling inventory position it as a low-cost operator in the competitive U.S. shale sector. Unlike many peers, EOG emphasizes returns over volume growth, prioritizing free cash flow generation and shareholder returns. Its strategic focus on tier-one acreage and operational excellence has solidified its reputation as a top-tier independent E&P firm, resilient to commodity price volatility.

Revenue Profitability And Efficiency

EOG reported revenue of $23.4 billion in the latest fiscal period, with net income reaching $6.4 billion, reflecting strong operational execution and favorable commodity prices. Diluted EPS stood at $11.25, underscoring robust profitability. The company generated $12.1 billion in operating cash flow, demonstrating efficient cash conversion despite capital expenditures of $6.4 billion. EOG’s disciplined cost structure and high-margin production contribute to its industry-leading margins.

Earnings Power And Capital Efficiency

EOG’s earnings power is evident in its ability to deliver consistent free cash flow, supported by a capital-efficient asset base. The company’s focus on high-return projects and technological innovation enhances well productivity and reduces breakeven costs. With a balanced approach to reinvestment and shareholder returns, EOG maintains a strong return on capital employed (ROCE), outperforming many peers in the E&P sector.

Balance Sheet And Financial Health

EOG maintains a conservative balance sheet, with $7.1 billion in cash and equivalents against total debt of $5.1 billion, reflecting a net cash position. This financial flexibility allows the company to navigate commodity cycles while funding growth and returning capital to shareholders. The low leverage ratio and ample liquidity underscore EOG’s commitment to financial prudence.

Growth Trends And Dividend Policy

EOG prioritizes sustainable growth through selective investments in high-return projects, avoiding excessive volume growth. The company has a track record of returning capital to shareholders, with a dividend per share of $3.77 and a growing emphasis on variable dividends and share repurchases. This balanced approach aligns with its commitment to long-term value creation.

Valuation And Market Expectations

With a market capitalization of $60 billion and a beta of 0.80, EOG is viewed as a relatively stable player in the volatile energy sector. The market values EOG’s premium asset base, disciplined capital allocation, and strong free cash flow generation, pricing it at a premium to many peers. Investors expect continued resilience to oil price fluctuations and sustained shareholder returns.

Strategic Advantages And Outlook

EOG’s strategic advantages include its tier-one acreage, operational efficiency, and technological leadership in shale development. The company is well-positioned to capitalize on long-term energy demand while maintaining financial discipline. Its outlook remains positive, with a focus on low-breakeven projects, ESG initiatives, and shareholder-friendly policies, ensuring competitiveness in evolving energy markets.

Sources

Company filings, investor presentations, Bloomberg

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