Previous Close | $3.10 |
Intrinsic Value | $17.30 |
Upside potential | +458% |
Data is not available at this time.
Berry Corporation operates as an independent upstream energy company focused on the development and production of conventional oil reserves in California. The company generates revenue primarily through the extraction and sale of crude oil and natural gas, leveraging its established asset base in mature basins. Berry’s operations are concentrated in low-decline, long-life fields, which provide stable cash flows despite commodity price volatility. The company’s market position is characterized by its niche focus on California’s regulatory environment, where it maintains operational expertise and cost efficiency. Unlike larger peers, Berry emphasizes sustainable production practices and regulatory compliance, positioning itself as a responsible operator in a challenging regulatory landscape. Its revenue model is tied to oil prices, but its low-cost structure and hedging strategies mitigate downside risks. Berry competes with both regional independents and larger diversified energy firms, differentiating itself through localized operational agility and a disciplined capital allocation approach.
Berry Corporation reported revenue of $776.5 million for FY 2024, with net income of $19.3 million, reflecting modest profitability in a volatile commodity price environment. The company’s diluted EPS of -$0.02 indicates marginal challenges, though operating cash flow of $210.2 million underscores its ability to generate liquidity. Capital expenditures of $103.4 million suggest disciplined reinvestment, aligning with its focus on sustaining production rather than aggressive growth.
Berry’s operating cash flow of $210.2 million highlights its earnings power, supported by stable production and cost controls. The company’s capital efficiency is evident in its balanced capex approach, prioritizing maintenance over expansion. While net income margins are thin, its ability to fund operations and dividends through cash flow demonstrates resilience in a cyclical industry.
Berry’s balance sheet shows $15.3 million in cash and equivalents against total debt of $386.7 million, indicating moderate leverage. The company’s debt levels are manageable relative to its cash flow generation, though refinancing risks persist in a rising rate environment. Its financial health is supported by a conservative approach to leverage and a focus on liquidity preservation.
Berry’s growth is constrained by its focus on mature assets, with production trends likely flat to slightly declining. The company’s dividend policy, with a $0.64 per share payout, reflects a commitment to returning capital to shareholders, though sustainability depends on oil price stability and cost discipline. Future growth may hinge on selective acquisitions or operational efficiencies rather than organic expansion.
Berry’s valuation is influenced by its niche focus and commodity price exposure. The market likely prices the stock based on cash flow stability rather than growth potential, with a premium for its dividend yield. Investor expectations are tempered by regulatory risks and limited scalability, though its low-cost operations provide a margin of safety in downturns.
Berry’s strategic advantages include its operational expertise in California and a disciplined cost structure. The outlook is cautiously optimistic, with stable production and hedging mitigating price volatility. Regulatory compliance and ESG initiatives may enhance its long-term positioning, though macro risks remain. The company’s ability to navigate industry cycles will be critical to sustaining shareholder returns.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |