investorscraft@gmail.com

Intrinsic ValueEni S.p.A. (ENI.DE)

Previous Close17.23
Intrinsic Value
Upside potential
Previous Close
17.23

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 leading integrated energy company operating across the entire oil and gas value chain, from exploration and production to refining, marketing, and renewable energy solutions. The company’s diversified portfolio includes upstream activities with significant proved reserves (6,628 million barrels of oil equivalent as of 2021), midstream gas and LNG operations, and downstream refining and chemicals. Eni has strategically expanded into renewables and retail energy services through its Plenitude segment, which focuses on electricity generation and retail gas sales. This multi-segment approach allows Eni to balance traditional hydrocarbon revenues with emerging low-carbon opportunities. The company holds a strong position in Europe, particularly in Italy, while maintaining a global footprint in Africa, the Middle East, and other key energy markets. Its integrated model provides resilience against commodity price volatility, while its investments in decarbonization and renewables align with long-term energy transition trends.

Revenue Profitability And Efficiency

Eni reported revenue of €91.2 billion in the latest fiscal year, with net income of €2.6 billion, reflecting the cyclical nature of the energy sector. Operating cash flow stood at €13.1 billion, demonstrating robust cash generation despite capital expenditures of €8 billion. The company’s refining and marketing segments contribute to margin stability, while upstream operations remain sensitive to oil and gas price fluctuations. Cost discipline and operational efficiency are critical to maintaining profitability in a volatile commodity environment.

Earnings Power And Capital Efficiency

Eni’s diluted EPS of €0.82 highlights its earnings capacity, supported by a balanced portfolio of high-margin upstream projects and stable downstream operations. The company’s capital expenditures are strategically allocated toward both traditional energy assets and renewable energy initiatives, aiming to enhance long-term returns. Free cash flow generation remains a priority, enabling debt reduction and shareholder returns while funding energy transition investments.

Balance Sheet And Financial Health

Eni maintains a solid liquidity position with €8.2 billion in cash and equivalents, though total debt of €34.97 billion indicates leverage that requires careful management. The company’s ability to generate strong operating cash flow supports its financial flexibility, allowing for continued investment in growth projects while maintaining a sustainable capital structure. Debt metrics are within industry norms, but energy price volatility remains a key risk factor.

Growth Trends And Dividend Policy

Eni’s growth strategy focuses on expanding its LNG portfolio, increasing renewable energy capacity, and optimizing upstream production. The company has committed to a progressive dividend policy, with a current dividend per share of €1, reflecting confidence in cash flow stability. Shareholder returns are complemented by opportunistic buybacks, contingent on market conditions and free cash flow performance.

Valuation And Market Expectations

With a market capitalization of €37.6 billion and a beta of 0.93, Eni is viewed as a relatively stable player in the energy sector. Investors expect continued execution on its dual strategy of hydrocarbon cash flow generation and energy transition investments. Valuation multiples reflect cautious optimism, balancing near-term earnings potential with long-term decarbonization commitments.

Strategic Advantages And Outlook

Eni’s integrated business model, strong European market presence, and early-mover investments in renewables position it well for the energy transition. The company’s focus on LNG and decarbonization initiatives provides growth avenues, while its upstream portfolio ensures near-term cash flow. Challenges include navigating regulatory shifts and commodity price swings, but Eni’s diversified operations and strategic investments support a resilient outlook.

Sources

Company filings, 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