investorscraft@gmail.com

Intrinsic ValueBaytex Energy Corp. (BTE.TO)

Previous Close$3.30
Intrinsic Value
Upside potential
Previous Close
$3.30

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

Baytex Energy Corp. is a mid-sized Canadian oil and gas exploration and production company with a diversified asset base spanning the Western Canadian Sedimentary Basin and the Eagle Ford shale in Texas. The company generates revenue through the extraction and sale of light oil, heavy oil, natural gas liquids, and natural gas, leveraging its strategically located reserves in high-potential basins. Its core operations include the Eagle Ford property, known for its high-margin light oil production, and the Viking and Lloydminster properties, which contribute steady heavy oil output. Baytex operates in a competitive sector dominated by larger integrated players but maintains a niche focus on efficient, low-decline assets. The company’s market position is bolstered by its balanced portfolio, which mitigates regional pricing risks and provides operational flexibility. With proved reserves of 278 mmboe and a strong foothold in both Canada and the U.S., Baytex is well-positioned to capitalize on cyclical energy demand while maintaining cost discipline.

Revenue Profitability And Efficiency

Baytex reported revenue of CAD 4.21 billion, with net income of CAD 236.6 million, reflecting a net margin of approximately 5.6%. The company’s operating cash flow of CAD 1.91 billion underscores its ability to generate liquidity from core operations, though capital expenditures of CAD 1.31 billion indicate significant reinvestment needs. The diluted EPS of CAD 0.29 suggests moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified production mix, with the Eagle Ford assets contributing higher-margin light oil. Operating cash flow coverage of capital expenditures highlights disciplined capital allocation, though the high beta of 1.813 indicates sensitivity to volatile commodity prices. Baytex’s ability to sustain free cash flow generation will be critical for debt reduction and shareholder returns.

Balance Sheet And Financial Health

Baytex’s financial health is marked by total debt of CAD 2.28 billion against cash reserves of CAD 16.6 million, signaling leverage concerns. The debt-heavy balance sheet necessitates prudent cash flow management, particularly given the cyclical nature of oil and gas markets. The company’s ability to service debt will depend on sustained commodity price strength and operational efficiency.

Growth Trends And Dividend Policy

Growth is likely driven by organic production optimization, particularly in the Eagle Ford region. The dividend yield, with a payout of CAD 0.09 per share, appears modest, suggesting a focus on balance sheet repair over aggressive shareholder returns. Reserve replacement and operational efficiency will be key to long-term value creation.

Valuation And Market Expectations

With a market cap of CAD 1.74 billion, Baytex trades at a discount to larger peers, reflecting its smaller scale and higher leverage. The market likely prices in commodity price volatility, as evidenced by the elevated beta. Investors may view the stock as a leveraged play on oil price recovery, with upside tied to operational execution and debt management.

Strategic Advantages And Outlook

Baytex’s strategic advantage lies in its geographically diversified asset base and focus on cost-efficient production. The outlook hinges on oil price stability, successful debt management, and capital discipline. Near-term challenges include leverage reduction, while long-term opportunities could arise from strategic acquisitions or reserve growth. The company’s ability to navigate cyclical downturns will be critical to sustaining investor confidence.

Sources

Company filings, Bloomberg

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