investorscraft@gmail.com

Intrinsic Value of Berry Corporation (BRY)

Previous Close$3.10
Intrinsic Value
Upside potential
Previous Close
$3.10

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

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