investorscraft@gmail.com

Intrinsic ValueSM Energy Company (0KZA.L)

Previous Close£19.20
Intrinsic Value
Upside potential
Previous Close
£19.20

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

SM Energy Company operates as an independent energy firm focused on the acquisition, exploration, and production of oil, natural gas, and natural gas liquids, primarily in Texas. The company’s core revenue model is driven by hydrocarbon extraction, with significant operations in the Midland Basin and South Texas, where it holds working interests in hundreds of productive wells. SM Energy’s proved reserves of 492 million barrels of oil equivalent underscore its resource base, positioning it as a mid-tier player in the competitive U.S. onshore energy sector. The company’s strategic focus on high-margin basins, coupled with operational efficiency, allows it to navigate volatile commodity cycles. Unlike integrated majors, SM Energy’s pure-play upstream model emphasizes cost discipline and reserve optimization, targeting sustainable free cash flow generation. Its market position is reinforced by a balanced portfolio of oil and gas assets, though it remains exposed to price fluctuations inherent in the industry.

Revenue Profitability And Efficiency

SM Energy reported revenue of $2.67 billion for the period, with net income of $770.3 million, reflecting robust profitability amid favorable commodity prices. The diluted EPS of $6.67 highlights strong earnings power, while operating cash flow of $1.78 billion underscores efficient cash generation. Capital expenditures of $1.31 billion indicate disciplined reinvestment, aligning with production growth targets.

Earnings Power And Capital Efficiency

The company’s earnings are heavily leveraged to oil and gas prices, with its capital efficiency evident in its ability to generate substantial operating cash flow relative to capex. SM Energy’s focus on high-return projects in the Midland Basin and South Texas enhances its ability to sustain profitability even in moderate price environments.

Balance Sheet And Financial Health

SM Energy carries $2.78 billion in total debt, which is partially offset by strong cash flow generation. The absence of reported cash and equivalents suggests a focus on debt reduction or reinvestment. The balance sheet reflects typical leverage for an independent E&P firm, with financial health contingent on commodity price stability.

Growth Trends And Dividend Policy

The company’s growth is tied to reserve development and operational efficiency, with a dividend yield supported by a $0.78 per share payout. SM Energy’s strategy balances reinvestment for production growth with shareholder returns, though dividends remain secondary to capital discipline in its sector.

Valuation And Market Expectations

With a market cap of $2.63 billion and a beta of 2.18, SM Energy is priced as a high-risk, high-reward play on energy prices. Investors likely expect continued cash flow generation and reserve growth, though volatility in commodity markets remains a key valuation driver.

Strategic Advantages And Outlook

SM Energy’s advantages include its focus on low-cost basins and operational agility. The outlook hinges on oil price trends, with the company well-positioned to capitalize on sustained demand for hydrocarbons. However, long-term risks include energy transition pressures and regulatory shifts.

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