investorscraft@gmail.com

Intrinsic ValueDiversified Energy Company PLC (DEC)

Previous Close$13.39
Intrinsic Value
Upside potential
Previous Close
$13.39

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

Diversified Energy Company PLC operates as an independent energy company focused on the acquisition, production, and development of primarily natural gas and oil assets in the Appalachian Basin. The company’s core revenue model is built on low-decline, mature producing assets, which generate stable cash flows with relatively low capital intensity. DEC’s strategy emphasizes operational efficiency and cost control, leveraging its scale to optimize production from its extensive portfolio of wells. The company operates in a competitive sector dominated by larger integrated players, but it differentiates itself through a focus on asset longevity and environmental stewardship, including methane emissions reduction initiatives. DEC’s market position is reinforced by its disciplined acquisition approach, targeting undervalued assets with predictable decline profiles. This niche focus allows the company to maintain steady production levels while minimizing exploration risk, appealing to investors seeking stable cash flows in the energy sector.

Revenue Profitability And Efficiency

In FY 2024, DEC reported revenue of $794.8 million, reflecting its ability to generate substantial cash flows despite volatile commodity prices. However, the company posted a net loss of $88.3 million, driven by non-cash impairments and hedging losses. Operating cash flow stood at $345.7 million, underscoring the underlying profitability of its mature asset base. Capital expenditures were modest at $52.1 million, highlighting DEC’s capital-light approach to maintaining production.

Earnings Power And Capital Efficiency

DEC’s diluted EPS of -$1.86 was impacted by one-time charges, masking the company’s core earnings power. The robust operating cash flow demonstrates efficient capital allocation, with a focus on sustaining production rather than high-growth capex. The company’s ability to generate free cash flow supports its dividend policy and debt reduction efforts, though leverage remains a key consideration for investors.

Balance Sheet And Financial Health

DEC’s balance sheet shows $6.0 million in cash and equivalents against total debt of $1.74 billion, indicating a leveraged position. The company’s financial health is supported by its stable cash flows, but high debt levels necessitate careful liquidity management. Investors should monitor debt covenants and refinancing risks, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

DEC’s growth strategy is centered on accretive acquisitions rather than organic expansion, aligning with its focus on low-decline assets. The company paid a dividend of $1.78 per share, reflecting its commitment to returning capital to shareholders. However, the sustainability of dividends depends on maintaining stable cash flows and managing debt levels effectively.

Valuation And Market Expectations

DEC’s valuation reflects its niche positioning as a cash flow-focused energy producer. Market expectations are tempered by commodity price volatility and leverage concerns, but the company’s disciplined approach to acquisitions and cost control provides a floor to its valuation. Investors likely price in modest growth prospects, with a focus on yield and stability.

Strategic Advantages And Outlook

DEC’s strategic advantages lie in its operational efficiency, mature asset base, and environmental initiatives. The outlook hinges on commodity prices, debt management, and execution of its acquisition strategy. While challenges persist, the company’s focus on sustainable cash flows positions it well for long-term resilience in a cyclical industry.

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