investorscraft@gmail.com

Intrinsic ValueMarathon Oil Corporation (0JY9.L)

Previous Close£28.76
Intrinsic Value
Upside potential
Previous Close
£28.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Marathon Oil Corporation is an independent exploration and production (E&P) company operating primarily in the United States, with a focus on crude oil, condensate, natural gas liquids (NGLs), and natural gas. The company’s vertically integrated operations span exploration, production, and marketing, supported by midstream assets including 32 central gathering facilities and the Sugarloaf pipeline system. Marathon Oil differentiates itself through a disciplined capital allocation strategy, targeting high-return assets in the Eagle Ford, Bakken, and Permian basins. Its market position is bolstered by a balanced portfolio of short-cycle and long-duration projects, ensuring resilience against commodity price volatility. The company’s emphasis on operational efficiency and cost control enhances its competitive edge in the crowded North American E&P sector. Marathon Oil’s strategic focus on sustainable free cash flow generation positions it as a reliable player in the energy transition era, catering to both traditional and evolving energy demands.

Revenue Profitability And Efficiency

In FY 2023, Marathon Oil reported revenue of $6.41 billion, with net income of $1.55 billion, reflecting a robust margin of approximately 24%. The company’s diluted EPS stood at $2.56, supported by strong operational cash flow of $4.09 billion. Capital expenditures totaled $2.03 billion, indicating disciplined reinvestment in high-return projects. These metrics underscore Marathon Oil’s ability to maintain profitability despite fluctuating energy prices.

Earnings Power And Capital Efficiency

Marathon Oil’s earnings power is evident in its $4.09 billion operating cash flow, which comfortably covered capital expenditures and dividends. The company’s capital efficiency is highlighted by its focus on low-breakeven assets, enabling sustained profitability even in moderate price environments. Its leverage to oil-weighted production further enhances earnings stability, with a diversified asset base mitigating regional risks.

Balance Sheet And Financial Health

Marathon Oil’s balance sheet shows $155 million in cash and equivalents against total debt of $5.43 billion, reflecting a manageable leverage profile. The company’s strong cash flow generation supports its debt obligations, with a net debt-to-EBITDA ratio likely within conservative limits. Its financial health is further reinforced by a commitment to returning capital to shareholders while maintaining liquidity for growth opportunities.

Growth Trends And Dividend Policy

Marathon Oil’s growth is driven by its focus on high-margin U.S. basins, with production volumes likely to remain stable or grow modestly. The company paid a dividend of $0.44 per share in FY 2023, signaling a commitment to shareholder returns. Its capital allocation prioritizes organic growth, debt reduction, and dividends, balancing short-term returns with long-term value creation.

Valuation And Market Expectations

With a market capitalization of $15.97 billion and a beta of 2.16, Marathon Oil is viewed as a higher-risk, higher-reward play in the energy sector. The market likely prices in its sensitivity to oil prices, with expectations tied to sustained free cash flow generation and disciplined capital spending. Its valuation reflects a premium for operational efficiency and a balanced portfolio.

Strategic Advantages And Outlook

Marathon Oil’s strategic advantages include a low-cost asset base, operational flexibility, and a strong foothold in key U.S. shale plays. The outlook remains positive, with the company well-positioned to capitalize on energy demand while navigating transition risks. Its focus on sustainability and shareholder returns should continue to drive long-term value.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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