investorscraft@gmail.com

Intrinsic ValueCalifornia Resources Corporation (CRC)

Previous Close$53.01
Intrinsic Value
Upside potential
Previous Close
$53.01

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

California Resources Corporation (CRC) operates as an independent oil and natural gas exploration and production company, primarily focused on high-margin assets in California. The company’s core revenue model is driven by hydrocarbon production, with a diversified portfolio spanning conventional and unconventional reservoirs. CRC leverages its extensive operational expertise and long-standing presence in California to optimize production efficiency while adhering to stringent environmental regulations. The company’s strategic focus on low-decline, low-cost assets positions it competitively within the domestic energy sector. CRC’s market position is reinforced by its ability to capitalize on California’s unique regulatory and geographic dynamics, where limited new drilling permits create a favorable supply-demand balance for incumbent producers. The company also engages in carbon management initiatives, including carbon capture and storage projects, aligning with broader industry trends toward sustainability. This dual focus on traditional energy production and emerging low-carbon technologies provides a differentiated investment proposition.

Revenue Profitability And Efficiency

CRC reported revenue of $2.93 billion for FY 2024, with net income of $376 million, reflecting a net margin of approximately 12.8%. The company’s diluted EPS stood at $4.62, demonstrating solid profitability. Operating cash flow was robust at $610 million, underscoring efficient cash generation from core operations. Capital expenditures were negligible, indicating a disciplined approach to reinvestment and cost management.

Earnings Power And Capital Efficiency

CRC’s earnings power is supported by its high-margin production base and operational efficiency. The company’s ability to generate substantial operating cash flow relative to its revenue highlights strong capital efficiency. With no significant capital expenditures reported, CRC appears focused on maximizing free cash flow, which supports shareholder returns and debt reduction.

Balance Sheet And Financial Health

CRC maintains a balanced financial position, with $372 million in cash and equivalents against total debt of $1.22 billion. The company’s leverage appears manageable, given its cash flow generation capabilities. The liquidity position provides flexibility for operational needs and potential strategic initiatives, while the debt level reflects a prudent capital structure.

Growth Trends And Dividend Policy

CRC’s growth strategy emphasizes free cash flow generation rather than aggressive production expansion. The company paid a dividend of $1.42 per share, signaling a commitment to returning capital to shareholders. This approach aligns with its focus on sustaining profitability and financial stability in a volatile commodity price environment.

Valuation And Market Expectations

CRC’s valuation reflects its position as a cash-flow-focused energy producer with a disciplined capital allocation strategy. The market likely prices in the company’s ability to navigate regulatory challenges in California while maintaining profitability. The dividend yield and earnings multiples suggest investor confidence in its sustainable cash generation.

Strategic Advantages And Outlook

CRC’s strategic advantages include its entrenched position in California’s energy market and its proactive approach to carbon management. The outlook remains cautiously optimistic, with the company well-positioned to benefit from stable hydrocarbon demand and potential upside from carbon capture initiatives. However, regulatory risks and commodity price volatility remain key considerations.

Sources

Company filings, 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