investorscraft@gmail.com

Intrinsic ValueHelmerich & Payne, Inc. (0J4G.L)

Previous Close£33.39
Intrinsic Value
Upside potential
Previous Close
£33.39

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

Helmerich & Payne, Inc. is a leading provider of drilling services and solutions for exploration and production companies in the energy sector. The company operates through three key segments: North America Solutions, Offshore Gulf of Mexico, and International Solutions, with a diversified fleet of 236 land rigs in North America, 30 international land rigs, and 7 offshore platform rigs. Its core revenue model is built on contract drilling services, supplemented by technology-driven solutions aimed at improving drilling efficiency and wellbore quality. The company also maintains a secondary revenue stream through commercial real estate investments, including a shopping center and undeveloped land in Tulsa, Oklahoma. Helmerich & Payne holds a strong market position in the U.S. onshore drilling sector, particularly in shale plays, while maintaining a selective international presence. The company’s focus on high-specification rigs and automation technologies differentiates it from competitors, catering to clients demanding precision and operational efficiency. Despite cyclical industry headwinds, its diversified geographic footprint and technological edge provide resilience.

Revenue Profitability And Efficiency

For the fiscal year ending September 2024, Helmerich & Payne reported revenue of $2.76 billion, with net income of $344.2 million, reflecting a margin of approximately 12.5%. The company generated $684.7 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled $495.1 million, indicating continued investment in fleet modernization and technology. Diluted EPS stood at $3.43, underscoring profitability despite sector volatility.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-specification rig fleet, which commands premium day rates. Return metrics are influenced by cyclical demand in oil and gas drilling, but operational leverage is evident during upturns. Capital efficiency is balanced between reinvestment in rig upgrades and maintaining financial flexibility, with a focus on long-term contractual stability.

Balance Sheet And Financial Health

Helmerich & Payne maintains a moderate financial position, with $217.3 million in cash and equivalents against total debt of $1.86 billion. The debt level is manageable given the company’s cash flow generation and asset base. Liquidity appears adequate, with no immediate refinancing risks, though leverage is sensitive to industry downturns.

Growth Trends And Dividend Policy

Growth is tied to oilfield activity levels, with recent trends reflecting recovery in North American drilling. The company pays a dividend of $1.17 per share, signaling commitment to shareholder returns. Payout sustainability depends on free cash flow stability, which is cyclical but supported by a disciplined capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of $1.6 billion and a beta of 0.898, the stock is priced with moderate volatility relative to the broader market. Valuation multiples reflect expectations of steady demand for high-spec rigs, though investor sentiment remains cautious due to energy transition risks.

Strategic Advantages And Outlook

Helmerich & Payne’s strategic advantages include its technologically advanced rig fleet and strong client relationships in key shale basins. The outlook hinges on oil price stability and E&P spending, but the company’s focus on efficiency and automation positions it well for selective growth. Long-term challenges include energy transition pressures, but near-term demand remains robust.

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