investorscraft@gmail.com

Intrinsic ValueCanadian Natural Resources Limited (CNQ)

Previous Close$37.21
Intrinsic Value
Upside potential
Previous Close
$37.21

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

Canadian Natural Resources Limited (CNQ) is a leading independent energy producer with a diversified portfolio of crude oil, natural gas, and natural gas liquids (NGLs). The company operates across key basins in Western Canada, the North Sea, and offshore Africa, leveraging long-life, low-decline assets to sustain production. CNQ’s integrated business model spans exploration, development, production, and marketing, ensuring operational flexibility and cost efficiency. Its large-scale resource base, including oil sands and conventional assets, provides resilience against commodity price volatility. CNQ is strategically positioned as a low-cost operator in the energy sector, benefiting from economies of scale and technological advancements in extraction and processing. The company’s focus on sustainable development and emissions reduction aligns with evolving regulatory and investor expectations, reinforcing its competitive edge in a transitioning energy landscape.

Revenue Profitability And Efficiency

CNQ reported revenue of $35.7 billion for FY 2024, with net income of $6.1 billion, reflecting robust operational performance and disciplined cost management. Diluted EPS stood at $2.85, supported by strong cash flow generation of $13.4 billion from operations. Capital expenditures totaled $5.4 billion, directed toward sustaining production and strategic growth initiatives. The company’s ability to maintain profitability amid fluctuating energy prices underscores its operational efficiency and hedging strategies.

Earnings Power And Capital Efficiency

CNQ’s earnings power is evident in its substantial operating cash flow, which far exceeds capital expenditures, enabling debt reduction and shareholder returns. The company’s capital efficiency is demonstrated by its ability to generate significant free cash flow, even in a moderate commodity price environment. This financial discipline allows CNQ to reinvest in high-return projects while maintaining a balanced approach to growth and capital allocation.

Balance Sheet And Financial Health

CNQ’s balance sheet reflects a solid financial position, with $131 million in cash and equivalents and total debt of $20.3 billion. The company’s leverage is manageable, given its strong cash flow generation and low-cost asset base. CNQ has consistently prioritized debt reduction, enhancing its credit profile and financial flexibility. The balance sheet supports ongoing operations, strategic investments, and commitment to shareholder returns.

Growth Trends And Dividend Policy

CNQ has demonstrated consistent production growth, driven by its diversified asset portfolio and operational excellence. The company’s dividend policy is robust, with a dividend per share of $2.07, reflecting its commitment to returning capital to shareholders. CNQ’s growth strategy balances organic development with selective acquisitions, ensuring sustainable long-term value creation. The dividend is supported by strong free cash flow and a conservative payout ratio.

Valuation And Market Expectations

CNQ’s valuation reflects its status as a low-cost, large-scale energy producer with resilient cash flows. Market expectations are anchored in the company’s ability to navigate commodity cycles while delivering shareholder returns. The stock’s performance is closely tied to oil price trends, but CNQ’s operational efficiency and financial discipline provide a margin of safety. Investors value its predictable growth and commitment to sustainable practices.

Strategic Advantages And Outlook

CNQ’s strategic advantages include its diversified asset base, operational efficiency, and strong balance sheet. The company is well-positioned to capitalize on long-term energy demand while adapting to regulatory and environmental shifts. CNQ’s focus on cost control, technological innovation, and emissions reduction ensures competitiveness in a evolving energy market. The outlook remains positive, with disciplined capital allocation and shareholder returns as key priorities.

Sources

Company filings, investor presentations, 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