investorscraft@gmail.com

Intrinsic ValueCNX Resources Corporation (CNX)

Previous Close$30.03
Intrinsic Value
Upside potential
Previous Close
$30.03

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

CNX Resources Corporation operates as a natural gas development, production, and midstream company, primarily focused on the Appalachian Basin. The company leverages its extensive acreage position and low-cost structure to extract and process natural gas, serving both domestic and international markets. CNX differentiates itself through vertical integration, combining upstream production with midstream infrastructure, which enhances operational efficiency and cost control. The company’s strategic focus on the Marcellus and Utica shale formations positions it as a key player in the Appalachian region, benefiting from proximity to major demand centers. CNX’s revenue model is driven by natural gas sales, with additional income from midstream services, including gathering, compression, and water handling. The company’s market position is bolstered by its disciplined capital allocation and focus on sustainable free cash flow generation, targeting long-term value creation in a volatile commodity environment. CNX’s integrated approach and operational scale provide resilience against price fluctuations, while its commitment to ESG initiatives aligns with evolving industry standards and stakeholder expectations.

Revenue Profitability And Efficiency

CNX reported revenue of $1.44 billion for FY 2024, reflecting its core natural gas operations. However, the company posted a net loss of $90.5 million, driven by commodity price volatility and operational costs. Operating cash flow stood at $815.8 million, highlighting strong cash generation capabilities, while capital expenditures of $540.3 million indicate ongoing investments in production and infrastructure. The diluted EPS of -$0.60 underscores near-term profitability challenges.

Earnings Power And Capital Efficiency

CNX’s operating cash flow of $815.8 million demonstrates robust earnings power, supported by efficient production and midstream operations. The company’s capital expenditures of $540.3 million reflect disciplined reinvestment, with a focus on maintaining low-cost production. Despite the net loss, CNX’s ability to generate significant cash flow suggests underlying operational strength, though leverage to gas prices remains a key factor in capital efficiency.

Balance Sheet And Financial Health

CNX’s balance sheet shows $17.2 million in cash and equivalents against total debt of $2.29 billion, indicating a leveraged position. The company’s financial health is supported by its cash flow generation, but high debt levels necessitate careful liquidity management. The absence of dividends suggests a focus on debt reduction and reinvestment, aligning with long-term financial stability goals.

Growth Trends And Dividend Policy

CNX’s growth is tied to natural gas demand and its ability to optimize production. The company has not declared dividends, prioritizing debt management and capital reinvestment. Future trends will depend on commodity prices and operational efficiency, with potential for growth in midstream services and ESG-aligned initiatives.

Valuation And Market Expectations

CNX’s valuation reflects its exposure to natural gas prices and operational execution. Market expectations likely hinge on free cash flow generation and debt reduction progress. The company’s integrated model and Appalachian focus provide a competitive edge, but investor sentiment remains sensitive to energy market dynamics.

Strategic Advantages And Outlook

CNX’s strategic advantages include its integrated operations, low-cost structure, and Appalachian Basin focus. The outlook depends on natural gas demand, price stability, and ESG initiatives. The company’s disciplined capital approach positions it for sustainable growth, though macroeconomic and regulatory factors remain key risks.

Sources

10-K, company filings

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