investorscraft@gmail.com

Intrinsic ValueConocoPhillips (0QZA.L)

Previous Close£103.10
Intrinsic Value
Upside potential
Previous Close
£103.10

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

ConocoPhillips operates as a diversified global energy company with a strong focus on hydrocarbon exploration, production, and marketing. Its portfolio spans conventional and unconventional resources, including tight oil, shale gas, heavy oil, LNG, and oil sands, positioning it as a key player in both traditional and emerging energy markets. The company leverages a geographically balanced asset base, with significant operations in North America, Europe, Asia, and Australia, ensuring resilience against regional volatility. ConocoPhillips maintains a competitive edge through technological advancements in resource extraction and a disciplined capital allocation strategy, targeting high-margin projects. Its LNG developments and oil sands assets further diversify revenue streams, catering to long-term energy demand. As one of the largest independent exploration and production companies, ConocoPhillips benefits from scale, operational efficiency, and a robust inventory of exploration prospects, reinforcing its market leadership.

Revenue Profitability And Efficiency

ConocoPhillips reported revenue of $54.75 billion in the latest fiscal year, with net income reaching $9.25 billion, reflecting strong profitability despite fluctuating commodity prices. The company's diluted EPS stood at $7.85, supported by efficient cost management and high-margin production. Operating cash flow of $20.12 billion underscores its ability to generate substantial liquidity, while capital expenditures of $12.12 billion highlight disciplined reinvestment in growth projects.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, driven by a diversified asset base and operational efficiency. Its capital efficiency is evident in the balance between reinvestment ($12.12 billion in capex) and cash generation ($20.12 billion operating cash flow), ensuring sustainable returns. ConocoPhillips' focus on high-return projects and cost optimization enhances its ability to deliver consistent earnings across market cycles.

Balance Sheet And Financial Health

ConocoPhillips maintains a solid balance sheet, with $5.61 billion in cash and equivalents and total debt of $24.32 billion. The company's financial health is supported by strong cash flow generation, providing flexibility to manage debt and fund growth initiatives. Its prudent financial management ensures resilience against commodity price volatility and macroeconomic uncertainties.

Growth Trends And Dividend Policy

ConocoPhillips has demonstrated steady growth through strategic acquisitions and organic development, particularly in LNG and unconventional resources. The company's dividend policy is shareholder-friendly, with a dividend per share of $3.12, reflecting its commitment to returning capital. Future growth is expected to be driven by high-margin projects and operational efficiency, balancing reinvestment and shareholder returns.

Valuation And Market Expectations

With a market capitalization of $107.52 billion and a beta of 0.645, ConocoPhillips is viewed as a relatively stable investment within the energy sector. The market expects continued performance driven by its diversified portfolio and disciplined capital allocation, with valuation metrics reflecting its earnings stability and growth potential.

Strategic Advantages And Outlook

ConocoPhillips' strategic advantages include a diversified asset base, technological leadership, and operational efficiency. The company is well-positioned to navigate energy transition challenges, leveraging its LNG and unconventional resources to meet global demand. The outlook remains positive, with a focus on sustainable growth, cost management, and capital returns, ensuring long-term value creation.

Sources

Company filings, investor presentations, 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