investorscraft@gmail.com

Intrinsic ValueEni S.p.A. (E)

Previous Close$34.87
Intrinsic Value
Upside potential
Previous Close
$34.87

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

Eni S.p.A. is a global integrated energy company operating across the upstream, midstream, and downstream segments of the oil and gas industry. The company’s core revenue model is driven by hydrocarbon exploration, production, refining, and marketing, complemented by a growing focus on renewable energy and decarbonization initiatives. Eni maintains a strong presence in Europe, Africa, and the Americas, leveraging its technical expertise and strategic partnerships to optimize resource extraction and energy distribution. In the upstream segment, Eni focuses on high-margin oil and gas projects, including deepwater and unconventional resources, while its downstream operations include refining, chemicals, and retail fuel distribution. The company is also investing in low-carbon solutions, such as biofuels, carbon capture, and renewable power, positioning itself for the energy transition. Eni’s market position is reinforced by its vertically integrated structure, which provides resilience against commodity price volatility and operational synergies. The company competes with other major energy firms like BP, Shell, and TotalEnergies, differentiating itself through operational efficiency and a balanced portfolio that combines traditional and sustainable energy assets.

Revenue Profitability And Efficiency

Eni reported revenue of €91.2 billion for FY 2024, with net income of €2.6 billion, reflecting the cyclical nature of the energy sector. Diluted EPS stood at €1.64, indicating moderate profitability amid fluctuating commodity prices. Operating cash flow was robust at €13.1 billion, supporting reinvestment and shareholder returns. Capital expenditures totaled €8.0 billion, highlighting continued investment in both traditional and renewable energy projects.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified asset base and operational scale, though margins remain sensitive to oil and gas price movements. Capital efficiency is demonstrated by disciplined spending, with a focus on high-return projects. Free cash flow generation, after accounting for capex, supports debt reduction and dividend commitments, reinforcing Eni’s financial flexibility.

Balance Sheet And Financial Health

Eni’s balance sheet shows €8.2 billion in cash and equivalents against total debt of €34.9 billion, resulting in a net debt position that reflects the capital-intensive nature of the industry. The company maintains investment-grade credit ratings, supported by its strong cash flow generation and prudent financial management. Liquidity remains adequate, with access to undrawn credit facilities if needed.

Growth Trends And Dividend Policy

Growth initiatives include expanding renewable energy capacity and optimizing hydrocarbon production, with a focus on cost efficiency. Eni’s dividend policy is shareholder-friendly, with a payout of €1.92 per share in FY 2024, reflecting a commitment to returning capital despite market volatility. The company also engages in share buybacks, further enhancing shareholder value.

Valuation And Market Expectations

Eni’s valuation reflects its cyclical earnings profile and transition toward sustainable energy. Market expectations hinge on oil price trends, execution of decarbonization strategies, and operational performance. The stock trades at a discount to some peers, potentially offering value for investors bullish on energy sector recovery and Eni’s strategic repositioning.

Strategic Advantages And Outlook

Eni’s strategic advantages include its integrated operations, technological expertise, and progressive energy transition strategy. The outlook remains cautiously optimistic, balancing near-term hydrocarbon earnings with long-term investments in renewables. Macroeconomic factors, including energy demand and regulatory developments, will be critical to future performance.

Sources

Company filings (10-K), investor presentations, Bloomberg

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