investorscraft@gmail.com

Intrinsic Value of Ecopetrol S.A. (EC)

Previous Close$9.07
Intrinsic Value
Upside potential
Previous Close
$9.07

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

Ecopetrol S.A. is Colombia's largest integrated energy company, operating across the entire hydrocarbon value chain, including exploration, production, refining, transportation, and commercialization of oil and gas. The company generates revenue primarily through crude oil and refined product sales, with a significant domestic market share and growing international presence. Ecopetrol holds a dominant position in Colombia's energy sector, supported by strategic partnerships and government backing, while also expanding into renewable energy initiatives to diversify its portfolio. The company's vertically integrated model provides resilience against commodity price volatility, leveraging downstream operations to capture margins across the supply chain. Ecopetrol competes globally with other national oil companies and majors, differentiating itself through cost-efficient production and a focus on sustainable energy transition strategies.

Revenue Profitability And Efficiency

Ecopetrol reported revenue of COP 133.3 trillion for FY 2024, with net income of COP 14.9 trillion, reflecting robust profitability despite fluctuating oil prices. The company's diluted EPS stood at COP 7,264.6, supported by efficient cost management and operational scale. Operating cash flow reached COP 45.1 trillion, underscoring strong cash generation capabilities, while capital expenditures totaled COP 20.1 trillion, indicating continued investment in growth and maintenance.

Earnings Power And Capital Efficiency

Ecopetrol's earnings power is evident in its ability to generate substantial operating cash flow, which exceeds capital expenditures by a wide margin. The company's capital efficiency is supported by its integrated operations, which optimize resource allocation across upstream and downstream segments. This structure allows Ecopetrol to maintain profitability even during periods of moderate commodity price declines.

Balance Sheet And Financial Health

Ecopetrol's balance sheet shows COP 12.1 trillion in cash and equivalents against total debt of COP 115.8 trillion, indicating a leveraged but manageable financial position. The company's debt levels are typical for capital-intensive energy firms, and its strong cash flow generation provides adequate coverage for interest and principal obligations. Liquidity remains sufficient to fund ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

Ecopetrol has demonstrated consistent growth in production and refining capacity, with a focus on expanding its renewable energy portfolio. The company's dividend policy is shareholder-friendly, with a dividend per share of COP 7,571.13 for FY 2024, reflecting its commitment to returning capital to investors while balancing reinvestment needs. Future growth will likely hinge on oil price trends and successful energy transition efforts.

Valuation And Market Expectations

Ecopetrol's valuation reflects its position as a leading player in Colombia's energy sector, with market expectations tied to oil price stability and operational execution. The company trades at a premium compared to regional peers, supported by its integrated model and government backing. Investors anticipate continued dividend payouts and gradual diversification into sustainable energy sources.

Strategic Advantages And Outlook

Ecopetrol benefits from strategic advantages, including vertical integration, government support, and a strong domestic market presence. The outlook remains positive, with the company well-positioned to navigate energy transition challenges while maintaining profitability. Key risks include oil price volatility and regulatory changes, but Ecopetrol's diversified operations and cost discipline provide resilience.

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