investorscraft@gmail.com

Intrinsic ValueBP p.l.c. (BP-B.L)

Previous Close£164.00
Intrinsic Value
Upside potential
Previous Close
£164.00

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

BP p.l.c. is a global energy leader operating across three core segments: Gas & Low Carbon Energy, Oil Production & Operations, and Customers & Products. The company is strategically pivoting toward a lower-carbon future while maintaining its stronghold in traditional oil and gas. Its diversified portfolio includes natural gas production, renewable energy projects (wind, hydrogen, and carbon capture), and downstream operations such as refining, lubricants, and EV charging. BP’s integrated model allows it to balance legacy hydrocarbon assets with investments in cleaner energy, positioning it as a transitional player in the evolving energy landscape. The firm’s retail fuel and convenience networks, alongside its Castrol brand, reinforce its downstream dominance. With operations spanning upstream exploration to consumer-facing services, BP leverages scale and vertical integration to mitigate volatility. Its focus on digital transformation and carbon management underscores its commitment to long-term sustainability while competing with peers like Shell and TotalEnergies in the energy transition race.

Revenue Profitability And Efficiency

BP reported revenue of £189.2 billion for the period, though net income stood at a modest £381 million, reflecting margin pressures from volatile energy markets and transition costs. Operating cash flow of £27.3 billion demonstrates robust operational performance, while capital expenditures of £15.3 billion highlight significant reinvestment in both traditional and low-carbon projects. The diluted EPS of 2.33p indicates subdued profitability amid macroeconomic headwinds.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its transitional strategy, with capital allocation split between high-return hydrocarbon assets and growth initiatives in renewables. Operating cash flow coverage of debt and dividends remains adequate, but efficiency metrics are influenced by cyclical commodity prices and restructuring costs. BP’s ability to monetize its integrated gas and trading operations provides a stabilizing cash flow buffer.

Balance Sheet And Financial Health

BP maintains a solid liquidity position with £34.4 billion in cash and equivalents, though total debt of £71.5 billion warrants monitoring. The balance sheet reflects a disciplined approach to leverage, supported by strong cash generation. The firm’s financial health is resilient, but debt levels could constrain flexibility if energy prices decline sharply or low-carbon investments underperform.

Growth Trends And Dividend Policy

BP’s growth is bifurcated, with declining oil output offset by expansion in renewables and EV infrastructure. The dividend of 9p per share signals commitment to shareholder returns, though payout sustainability depends on balancing transition investments with cash flow stability. The company’s strategic shifts may limit near-term growth but aim to secure long-term relevance in a decarbonizing world.

Valuation And Market Expectations

With a market cap of £56.5 billion and a beta of 0.38, BP is viewed as a lower-risk energy play amid its transition. The valuation reflects muted earnings expectations but discounts potential upside from successful low-carbon ventures. Investors appear cautious, weighing legacy asset declines against unproven green energy scalability.

Strategic Advantages And Outlook

BP’s integrated model and early-mover investments in renewables provide strategic differentiation, but execution risks remain. The outlook hinges on balancing hydrocarbon cash flows with scalable low-carbon growth, regulatory support, and energy market stability. Success will depend on operational discipline and the ability to monetize emerging technologies while maintaining shareholder returns.

Sources

Company filings, London Stock Exchange disclosures

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