Previous Close | $9.07 |
Intrinsic Value | $58,437.99 |
Upside potential | +644,200% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, investor presentations
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 |