investorscraft@gmail.com

Intrinsic ValueEQT Corporation (0IDU.L)

Previous Close£57.63
Intrinsic Value
Upside potential
Previous Close
£57.63

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

EQT Corporation is a leading natural gas producer in the United States, specializing in the extraction and sale of natural gas and natural gas liquids (NGLs) such as ethane, propane, and butane. The company operates primarily in the Marcellus Shale, one of the most prolific natural gas basins globally, leveraging its extensive acreage and proven reserves to maintain a competitive edge. EQT’s vertically integrated operations span exploration, production, and midstream activities, ensuring cost efficiency and supply chain control. As the largest producer of natural gas in the U.S., EQT benefits from economies of scale and a strategic footprint in low-cost, high-productivity regions. The company’s focus on operational excellence and technological innovation positions it well to capitalize on growing demand for cleaner energy sources, particularly as natural gas serves as a transitional fuel in the global energy mix. Its market leadership is reinforced by long-term contracts and hedging strategies that mitigate price volatility risks.

Revenue Profitability And Efficiency

EQT reported revenue of $173.98 million, with net income of $20.71 million, reflecting a diluted EPS of $0.78. Operating cash flow stood at $39.04 million, supported by disciplined capital expenditures of -$3.44 million. The company’s ability to generate positive cash flow despite market fluctuations underscores its operational efficiency and cost management. Its profitability metrics are influenced by commodity price trends and production volumes.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its large-scale production and low-cost structure, with a beta of 0.591 indicating lower volatility relative to the broader market. EQT’s capital efficiency is evident in its ability to maintain robust operating cash flow while managing modest capital expenditures, ensuring sustainable reinvestment in core assets.

Balance Sheet And Financial Health

EQT maintains a solid balance sheet with $128.76 million in cash and equivalents and total debt of $82.14 million, reflecting prudent leverage management. The company’s liquidity position and manageable debt levels provide flexibility to navigate cyclical industry pressures and fund growth initiatives.

Growth Trends And Dividend Policy

EQT’s growth is tied to natural gas demand and its ability to optimize production from its Marcellus assets. The company offers a dividend yield with a payout of $0.63 per share, balancing shareholder returns with reinvestment needs. Future growth may hinge on commodity price recovery and operational scalability.

Valuation And Market Expectations

With a market cap of $33.33 billion, EQT trades at a valuation reflective of its industry leadership and reserve base. Investors likely price in expectations of stable production and potential upside from energy transition trends, though sentiment remains sensitive to gas price movements.

Strategic Advantages And Outlook

EQT’s strategic advantages include its scale, low-cost reserves, and integrated operations. The outlook remains cautiously optimistic, with opportunities in LNG exports and domestic demand, though regulatory and environmental risks persist. The company’s focus on efficiency and innovation positions it to adapt to evolving market dynamics.

Sources

Company filings, 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