investorscraft@gmail.com

Intrinsic ValueHess Corporation (AHC.DE)

Previous Close138.98
Intrinsic Value
Upside potential
Previous Close
138.98

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

Hess Corporation operates as a global exploration and production company focused on crude oil, natural gas liquids (NGLs), and natural gas. Its operations span two key segments: Exploration and Production, which drives core revenue through hydrocarbon extraction in strategic regions like the U.S., Guyana, and Southeast Asia, and Midstream, which supports logistics through gathering, processing, and transportation services. The company’s asset portfolio includes high-potential offshore projects, notably the Stabroek Block in Guyana, a cornerstone of its growth strategy. Hess maintains a competitive edge through technological expertise in deepwater drilling and shale development, particularly in the Bakken Shale. Its market position is bolstered by a disciplined capital allocation approach, prioritizing high-return projects and partnerships, such as its collaboration with ExxonMobil in Guyana. The company’s diversified geographic footprint mitigates regional risks while capturing upside from global energy demand. With a focus on low-cost reserves and operational efficiency, Hess is well-positioned in the evolving energy landscape, balancing traditional hydrocarbon production with strategic investments in sustainable energy transitions.

Revenue Profitability And Efficiency

Hess reported revenue of €12.66 billion for the period, with net income reaching €2.77 billion, reflecting robust profitability. The company’s diluted EPS of €8.98 underscores strong earnings performance. Operating cash flow stood at €5.6 billion, supported by efficient production and favorable commodity prices. Capital expenditures of €4.95 billion indicate significant reinvestment in growth projects, particularly in Guyana and the Bakken Shale.

Earnings Power And Capital Efficiency

Hess demonstrates substantial earnings power, driven by high-margin assets like the Guyana offshore developments. The company’s capital efficiency is evident in its disciplined investment strategy, prioritizing projects with attractive returns. Operating cash flow coverage of capital expenditures highlights its ability to self-fund growth while maintaining financial flexibility.

Balance Sheet And Financial Health

Hess maintains a solid balance sheet with €1.17 billion in cash and equivalents, providing liquidity for near-term obligations. Total debt of €9.46 billion is manageable given its strong cash flow generation. The company’s leverage ratio remains within industry norms, supported by a diversified asset base and conservative financial policies.

Growth Trends And Dividend Policy

Hess is poised for growth, with key projects in Guyana expected to drive production increases. The company’s dividend of €1.62 per share reflects a commitment to shareholder returns, balanced against reinvestment needs. Future dividend growth may align with earnings expansion and free cash flow generation.

Valuation And Market Expectations

With a market cap of €42.82 billion and a beta of 1.17, Hess is valued as a growth-oriented E&P player. The market likely prices in upside from Guyana’s development and operational efficiency gains, though volatility in oil prices remains a key risk.

Strategic Advantages And Outlook

Hess’s strategic advantages include its high-quality asset base, technological expertise, and partnerships in key growth regions. The outlook is positive, with Guyana’s ramp-up and Bakken optimization driving long-term value. The company is well-positioned to navigate energy transition challenges while capitalizing on near-term hydrocarbon demand.

Sources

Company filings, 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