investorscraft@gmail.com

Intrinsic Value of ConocoPhillips (COP)

Previous Close$93.68
Intrinsic Value
Upside potential
Previous Close
$93.68

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

FY 2024 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