investorscraft@gmail.com

Intrinsic ValueBP p.l.c. (BPE.DE)

Previous Close3.57
Intrinsic Value
Upside potential
Previous Close
3.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BP p.l.c. operates as a global integrated energy company, structured across four key segments: Gas & Low Carbon Energy, Oil Production & Operations, Customers & Products, and Rosneft. The company is strategically pivoting toward a diversified energy portfolio, balancing traditional oil and gas operations with investments in renewables, biofuels, hydrogen, and carbon capture technologies. Its downstream operations include refining, trading, and retail fuel sales, complemented by Castrol lubricants and electric vehicle charging infrastructure. BP maintains a strong market position as one of the world's largest oil majors, leveraging its scale and technological expertise to navigate the energy transition. The firm's focus on low-carbon initiatives positions it as a leader in decarbonization solutions, though it remains heavily exposed to hydrocarbon price volatility. Its geographic diversification and integrated model provide resilience against sector-specific disruptions.

Revenue Profitability And Efficiency

BP reported revenue of €208.4 billion in FY 2023, with net income of €15.2 billion, reflecting robust profitability despite fluctuating energy markets. Operating cash flow stood at €32.0 billion, underscoring strong operational efficiency. Capital expenditures of €14.3 billion highlight continued investment in both traditional and renewable energy projects. The company's ability to generate substantial cash flow supports its strategic initiatives and financial flexibility.

Earnings Power And Capital Efficiency

Diluted EPS of €0.86 demonstrates BP's earnings resilience, driven by integrated operations and cost management. The firm's capital allocation balances shareholder returns with growth investments, particularly in low-carbon energy. High operating cash flow relative to net income indicates efficient working capital management and sustainable earnings quality, though exposure to commodity cycles remains a key risk.

Balance Sheet And Financial Health

BP's balance sheet shows €33.0 billion in cash and equivalents against €60.4 billion in total debt, reflecting moderate leverage. The company maintains ample liquidity to fund operations and strategic projects. Its financial health is supported by strong cash generation, though debt levels warrant monitoring given cyclical industry pressures and transition-related capital demands.

Growth Trends And Dividend Policy

BP is actively shifting toward low-carbon energy, with growth anchored in renewables and decarbonization technologies. The company did not pay dividends in FY 2023, likely prioritizing reinvestment in its energy transition strategy. Future growth will depend on execution in alternative energy markets alongside traditional oil and gas operations.

Valuation And Market Expectations

With a market cap of €74.7 billion and a beta of 0.57, BP is viewed as a relatively stable player in the volatile energy sector. Investors appear to balance optimism around its transition strategy with caution over execution risks and hydrocarbon dependence. Valuation metrics likely reflect this mixed outlook.

Strategic Advantages And Outlook

BP's scale, integrated model, and early mover position in renewables provide competitive advantages. However, the company faces challenges in balancing legacy operations with its ambitious decarbonization goals. Success will hinge on effective capital allocation, technological innovation, and adaptability to evolving energy markets.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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