investorscraft@gmail.com

Intrinsic ValueRange Resources Corporation (0KTW.L)

Previous Close£37.50
Intrinsic Value
Upside potential
Previous Close
£37.50

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

Range Resources Corporation is a leading independent natural gas, NGLs, and oil producer focused on the Appalachian Basin, a prolific energy region in the northeastern U.S. The company’s core revenue model is driven by the exploration, development, and acquisition of hydrocarbon assets, with a strong emphasis on natural gas production. Its operations span approximately 794,000 net leased acres, supported by 1,350 net producing wells, ensuring a stable production base. Range Resources serves a diversified customer base, including utilities, midstream companies, industrial users, and petrochemical end markets, which provides resilience against commodity price volatility. The company’s strategic focus on low-cost, high-margin Appalachian assets positions it competitively within the North American energy sector. Its integrated marketing approach allows it to capture value across the supply chain, from wellhead to end-user. As a pure-play Appalachian operator, Range Resources benefits from proximity to key demand centers, reducing transportation costs and enhancing margins. The company’s long-standing operational expertise and acreage portfolio solidify its position as a key player in the U.S. natural gas market.

Revenue Profitability And Efficiency

Range Resources reported revenue of $2.35 billion, with net income of $266 million, reflecting a net margin of approximately 11.3%. The company generated $944.5 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures totaled $628.6 million, indicating disciplined reinvestment to sustain production. The balance between profitability and capital allocation underscores efficient operational execution in a cyclical commodity environment.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.09, supported by stable production and cost management. The company’s ability to generate substantial operating cash flow relative to capex highlights its capital efficiency. With a focus on high-return Appalachian assets, Range Resources maintains a competitive cost structure, enhancing earnings resilience despite fluctuating energy prices.

Balance Sheet And Financial Health

Range Resources holds $304.5 million in cash and equivalents against total debt of $1.82 billion, reflecting a manageable leverage profile. The company’s liquidity position and cash flow generation provide flexibility to meet obligations and fund growth initiatives. Its disciplined financial management mitigates risks associated with commodity price swings.

Growth Trends And Dividend Policy

The company’s growth is anchored in its Appalachian assets, with potential for incremental production efficiencies. A dividend of $0.33 per share signals a commitment to shareholder returns, though the payout remains modest relative to earnings, preserving capital for reinvestment. Range Resources’ strategy balances organic growth with returns, aligning with industry peers.

Valuation And Market Expectations

With a market cap of $9.51 billion and a beta of 0.60, Range Resources is viewed as a relatively stable player in the energy sector. The valuation reflects investor confidence in its low-cost asset base and cash flow durability. Market expectations likely hinge on natural gas price trends and the company’s ability to maintain operational efficiency.

Strategic Advantages And Outlook

Range Resources’ strategic advantages include its prime Appalachian acreage, integrated marketing, and cost leadership. The outlook remains tied to natural gas demand, particularly from LNG exports and industrial users. The company’s focus on sustainable operations and financial discipline positions it well for long-term value creation, though commodity price volatility remains a key monitorable.

Sources

Company description, financial data, and operational metrics sourced from publicly disclosed filings and investor materials.

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