investorscraft@gmail.com

Intrinsic Value of Equinor ASA (EQNR)

Previous Close$25.70
Intrinsic Value
Upside potential
Previous Close
$25.70

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

Equinor ASA is a Norwegian multinational energy company with a diversified portfolio spanning oil, gas, wind, and solar power. As a key player in the global energy sector, Equinor operates across the entire value chain, from exploration and production to refining, marketing, and renewable energy solutions. The company’s revenue model is anchored in hydrocarbon production, supplemented by strategic investments in low-carbon technologies, positioning it as a transitional energy leader. Equinor holds a strong market position in Europe, particularly in the North Sea, while expanding its footprint in international markets, including the U.S. and Brazil. Its integrated approach and technological expertise in offshore operations provide a competitive edge, while its commitment to sustainability aligns with evolving regulatory and consumer demands. The company’s renewable energy initiatives, such as offshore wind projects, further diversify its revenue streams and enhance long-term resilience in a decarbonizing world.

Revenue Profitability And Efficiency

Equinor reported revenue of $102.5 billion for FY 2024, with net income of $8.8 billion, reflecting robust operational performance despite volatile energy markets. Diluted EPS stood at $3.11, demonstrating efficient capital allocation. Operating cash flow of $20.1 billion underscores strong cash generation, while capital expenditures of $12.2 billion highlight continued investment in growth and sustainability initiatives. The company maintains a disciplined approach to cost management, supporting margins in a cyclical industry.

Earnings Power And Capital Efficiency

Equinor’s earnings power is driven by its high-margin upstream operations and strategic investments in renewables. The company’s ability to generate substantial operating cash flow ($20.1 billion) relative to capital expenditures ($12.2 billion) indicates efficient capital deployment. Its diversified asset base and operational scale contribute to stable earnings, even amid commodity price fluctuations, reinforcing its position as a resilient energy player.

Balance Sheet And Financial Health

Equinor’s balance sheet remains solid, with $8.1 billion in cash and equivalents against total debt of $30.1 billion, reflecting prudent leverage management. The company’s strong cash flow generation supports its debt obligations and enables continued investment in growth. Its financial health is further bolstered by a diversified funding strategy and access to capital markets, ensuring liquidity for strategic initiatives.

Growth Trends And Dividend Policy

Equinor is balancing traditional energy growth with renewable expansion, targeting long-term sustainability. The company paid a dividend of $2.36 per share in FY 2024, signaling commitment to shareholder returns. Its growth trajectory is supported by upstream projects and renewable energy investments, aligning with global energy transition trends while maintaining cash flow stability.

Valuation And Market Expectations

Equinor’s valuation reflects its dual focus on hydrocarbons and renewables, trading at a premium to pure-play oil peers due to its energy transition strategy. Market expectations hinge on execution in renewables and oil price resilience. The company’s ability to navigate energy market volatility while delivering shareholder returns remains a key investor focus.

Strategic Advantages And Outlook

Equinor’s strategic advantages include its technological leadership in offshore operations, diversified energy portfolio, and strong ESG credentials. The outlook is cautiously optimistic, with growth driven by renewable projects and stable hydrocarbon cash flows. Regulatory support for low-carbon initiatives and operational efficiency will be critical to sustaining competitive positioning in a rapidly evolving energy landscape.

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