investorscraft@gmail.com

Intrinsic ValueCrescent Energy Company (CRGY)

Previous Close$8.67
Intrinsic Value
Upside potential
Previous Close
$8.67

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

Crescent Energy Company operates as an independent energy producer focused on the acquisition, development, and optimization of oil and natural gas assets in the U.S. The company primarily targets low-decline, cash-flow-generating properties with long-term development potential, emphasizing operational efficiency and cost discipline. Its portfolio spans multiple basins, including the Eagle Ford and Uinta, providing geographic diversification and resilience to commodity price volatility. Crescent Energy differentiates itself through a disciplined capital allocation strategy, targeting sustainable free cash flow generation while maintaining a balanced approach to growth and shareholder returns. The company’s market position is bolstered by its focus on high-margin, low-breakeven assets, which provide a competitive edge in cyclical energy markets. By leveraging advanced drilling techniques and operational synergies, Crescent Energy aims to maximize resource recovery while minimizing environmental impact, aligning with broader industry trends toward sustainable energy production.

Revenue Profitability And Efficiency

Crescent Energy reported revenue of $2.93 billion for the period, though net income stood at a loss of $114.6 million, reflecting broader industry challenges such as commodity price fluctuations and operational costs. The company generated robust operating cash flow of $1.22 billion, underscoring its ability to monetize assets efficiently. Capital expenditures of $685.7 million indicate sustained investment in production and development, balancing growth with cash flow preservation.

Earnings Power And Capital Efficiency

Despite a diluted EPS of -$0.88, Crescent Energy’s operating cash flow highlights its underlying earnings power. The company’s capital efficiency is evident in its ability to fund development activities while maintaining liquidity. With a focus on high-return projects, Crescent Energy aims to improve margins and drive long-term profitability, though near-term earnings remain sensitive to energy market dynamics.

Balance Sheet And Financial Health

Crescent Energy’s balance sheet shows $132.8 million in cash and equivalents against total debt of $3.13 billion, indicating a leveraged position common in the energy sector. The company’s ability to generate strong operating cash flow provides a cushion for debt servicing, but sustained commodity price strength will be critical for maintaining financial flexibility and reducing leverage over time.

Growth Trends And Dividend Policy

Crescent Energy’s growth strategy centers on asset optimization and selective acquisitions, targeting incremental production increases. The company pays a dividend of $0.50 per share, reflecting a commitment to returning capital to shareholders. However, dividend sustainability will depend on future cash flow generation and commodity price trends, with management likely prioritizing balance sheet strength in volatile markets.

Valuation And Market Expectations

The market values Crescent Energy against its peers based on cash flow metrics and reserve life, with investors weighing its ability to navigate commodity cycles. Current valuation reflects skepticism around near-term profitability but acknowledges the company’s asset quality and operational execution. A rebound in energy prices could significantly improve sentiment and valuation multiples.

Strategic Advantages And Outlook

Crescent Energy’s strategic advantages include a low-cost asset base, operational expertise, and a disciplined capital approach. The outlook hinges on commodity price stability and execution of its development plans. While near-term challenges persist, the company’s focus on sustainable free cash flow positions it to capitalize on market recoveries and long-term energy demand trends.

Sources

Company filings, CIK 0001866175

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