Data is not available at this time.
Diversified Energy Company PLC is a key player in the U.S. natural gas and oil sector, specializing in the acquisition and operation of mature, low-decline producing wells primarily in the Appalachian Basin. The company’s asset portfolio includes approximately 67,000 wells and 17,000 miles of gathering pipelines, positioning it as a low-cost operator with stable cash flows. Its focus on conventional and unconventional resources across six states ensures geographic diversification and operational resilience. Unlike many peers, Diversified emphasizes steady production over high-risk exploration, leveraging economies of scale to optimize margins. The company’s vertically integrated model—spanning production, marketing, and midstream infrastructure—enhances its competitive edge in a volatile energy market. With a disciplined approach to acquisitions and a reputation for operational efficiency, Diversified maintains a niche as a consolidator in fragmented basins. Its rebranding in 2021 reflects a strategic shift toward sustainability and long-term asset stewardship, aligning with broader industry trends.
In FY 2023, Diversified reported revenue of £794.8 million (GBp), though net income stood at a loss of £-88.3 million (GBp), partly due to non-cash impairments or commodity price volatility. Operating cash flow of £345.7 million (GBp) underscores robust underlying performance, with capital expenditures of £-52.1 million (GBp) reflecting disciplined reinvestment. The company’s ability to generate cash despite macroeconomic headwinds highlights its efficient cost structure.
Diluted EPS of -1.86 (GBp) signals short-term earnings pressure, but strong operating cash flow relative to capex suggests effective capital allocation. The company’s focus on low-decline assets supports predictable cash generation, though leverage and commodity exposure remain key risks. Dividend payments of 67.86 GBp per share indicate a commitment to shareholder returns despite earnings challenges.
Total debt of £1.74 billion (GBp) against modest cash reserves (£6 million GBp) raises leverage concerns, though the company’s asset-backed financing strategy mitigates liquidity risks. The high debt-to-equity ratio warrants monitoring, particularly in a rising interest rate environment. Diversified’s ability to service debt hinges on stable production and hedging strategies.
Diversified’s growth is driven by accretive acquisitions rather than organic drilling, with a focus on optimizing existing assets. The dividend yield appears sustainable given cash flow coverage, but payout ratios may face pressure if commodity prices weaken further. The company’s low-beta profile (0.044) suggests relative insulation from market volatility, appealing to income-focused investors.
At a market cap of £787 million (GBp), the stock trades at a discount to peers, reflecting skepticism around debt levels and energy transition risks. However, its cash-generative model and dividend yield could attract value investors if operational stability persists. The valuation gap may narrow with improved commodity pricing or deleveraging progress.
Diversified’s scale, operational efficiency, and hedging program provide buffers against price swings. Its focus on ESG initiatives, including methane reduction, aligns with regulatory trends. Near-term challenges include debt management and commodity price exposure, but its niche in mature assets offers long-term resilience. Strategic acquisitions and cost control remain pivotal to sustaining competitive margins.
Company filings, London Stock Exchange disclosures, Bloomberg
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 |