Previous Close | $25.70 |
Intrinsic Value | $170.79 |
Upside potential | +565% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations, Bloomberg
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 |