Previous Close | $93.68 |
Intrinsic Value | $169.84 |
Upside potential | +81% |
Data is not available at this time.
ConocoPhillips operates as a leading independent exploration and production (E&P) company in the global energy sector, specializing in hydrocarbon exploration, development, and production. The company generates revenue primarily through the sale of crude oil, natural gas, and natural gas liquids (NGLs), leveraging a diversified portfolio of assets across North America, Europe, Asia-Pacific, and the Middle East. Its operations span conventional and unconventional resources, including shale, tight oil, and LNG projects, positioning it as a key player in both traditional and emerging energy markets. ConocoPhillips maintains a disciplined capital allocation strategy, focusing on low-cost-of-supply assets to enhance profitability and resilience across commodity cycles. The company’s market position is strengthened by its operational scale, technological expertise in resource extraction, and strategic partnerships. Unlike integrated majors, COP’s pure-play E&P model allows for agility in capital deployment and a sharper focus on shareholder returns. Its competitive edge lies in a balanced mix of short-cycle shale assets and long-duration international projects, ensuring steady cash flow generation while adapting to evolving energy demand trends.
In FY 2024, ConocoPhillips reported revenue of $54.7 billion, with net income of $9.2 billion, reflecting robust profitability despite volatile energy prices. The company’s diluted EPS of $7.85 underscores efficient earnings conversion, supported by $20.1 billion in operating cash flow. Capital expenditures of $12.1 billion indicate disciplined reinvestment, aligning with its focus on high-margin projects. Operating margins remain competitive due to cost optimization and portfolio high-grading.
COP’s earnings power is evident in its ability to generate substantial free cash flow ($8.1 billion after capex), enabling consistent shareholder returns. The company’s capital efficiency is highlighted by its focus on low-breakeven assets and a returns-driven investment framework. Its asset-light model and operational scalability further enhance returns on invested capital, even in fluctuating commodity environments.
ConocoPhillips maintains a solid balance sheet, with $5.6 billion in cash and equivalents against $24.3 billion of total debt. The debt level is manageable given its cash flow profile, and the company retains ample liquidity for opportunistic acquisitions or further deleveraging. Its investment-grade credit rating supports financial flexibility, while a conservative leverage ratio ensures resilience to market downturns.
COP’s growth strategy prioritizes organic resource development and selective acquisitions, as seen in recent expansions in the Permian Basin and LNG projects. The company has a track record of returning capital to shareholders, with a $3.09 annual dividend per share and a robust share repurchase program. Its dividend yield and payout ratio remain sustainable, backed by strong free cash flow generation.
The market values COP at a premium to peers, reflecting its operational discipline and superior cash flow visibility. Current multiples suggest investor confidence in its ability to navigate energy transitions while maintaining profitability. Expectations are anchored to its capital return commitments and ability to sustain growth in key basins without compromising balance sheet strength.
ConocoPhillips’ strategic advantages include a low-cost asset base, geographic diversification, and a technology-driven approach to resource extraction. The outlook remains positive, with a focus on balancing energy transition risks through portfolio adaptability and emissions reduction initiatives. Near-term headwinds from commodity volatility are mitigated by its financial resilience and hedging strategies, positioning it for long-term value creation.
FY 2024 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 |