investorscraft@gmail.com

Intrinsic ValueAmplify Energy Corp. (AMPY)

Previous Close$3.96
Intrinsic Value
Upside potential
Previous Close
$3.96

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

Amplify Energy Corp. operates as an independent oil and natural gas exploration and production company, primarily focused on acquiring, developing, and producing assets in the U.S. Its core revenue model is driven by hydrocarbon production from its diversified portfolio of onshore and offshore assets, including properties in California, the Rockies, and East Texas. The company targets conventional, low-decline reservoirs with predictable cash flows, balancing operational efficiency with strategic acquisitions. Amplify competes in a highly cyclical and capital-intensive sector, where scale and cost discipline are critical. Its market position is that of a niche operator, leveraging technical expertise to optimize mature assets while maintaining flexibility to capitalize on commodity price fluctuations. Unlike larger integrated peers, Amplify’s focus on smaller, high-margin fields allows it to remain agile in a competitive landscape shaped by regulatory pressures and shifting energy demand.

Revenue Profitability And Efficiency

Amplify Energy reported $294.7 million in revenue for FY 2024, with net income of $12.9 million, reflecting a diluted EPS of $0.34. Operating cash flow stood at $51.3 million, though capital expenditures of $72.2 million indicate reinvestment in production assets. The company’s ability to generate positive earnings despite volatile energy prices underscores its cost management and operational focus.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to its ability to sustain production levels while managing extraction costs. With no reported cash equivalents and $132.5 million in total debt, Amplify’s capital structure suggests reliance on operational cash flow to fund activities. Its capital efficiency hinges on maintaining low decline rates and optimizing existing infrastructure.

Balance Sheet And Financial Health

Amplify’s balance sheet shows $132.5 million in total debt against no reported cash reserves, highlighting leverage risks. However, its positive operating cash flow and manageable debt levels relative to equity (39.6 million shares outstanding) suggest a stable, albeit leveraged, financial position. The absence of dividends aligns with its focus on reinvestment and debt management.

Growth Trends And Dividend Policy

Growth is likely driven by organic production optimization rather than aggressive expansion, given its modest capex and debt levels. The lack of a dividend policy reflects a prioritization of balance sheet strength and operational flexibility over shareholder payouts, typical of smaller E&P firms in capital preservation mode.

Valuation And Market Expectations

With a market cap inferred from 39.6 million shares outstanding and an EPS of $0.34, Amplify trades at a modest earnings multiple, reflecting investor caution toward smaller, leveraged energy players. Market expectations likely center on commodity price stability and execution in maintaining production efficiency.

Strategic Advantages And Outlook

Amplify’s strategic advantage lies in its focus on low-decline, conventional assets that require minimal speculative drilling. The outlook depends on oil price resilience and disciplined cost control, though regulatory and environmental risks in its operating regions remain key challenges. Its ability to navigate sector volatility will determine long-term viability.

Sources

Company filings (CIK: 0001533924), inferred from provided financials

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