investorscraft@gmail.com

Intrinsic ValueEsso S.A.F. (ES.PA)

Previous Close41.68
Intrinsic Value
Upside potential
Previous Close
41.68

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

Esso S.A.F. operates as a key player in the European downstream oil and gas sector, specializing in refining, distribution, and marketing of petroleum products. The company’s diversified portfolio includes fuels, lubricants, petrochemicals, and bitumens, catering to both retail and industrial clients. Its strong brand presence, supported by the Esso and Mobil trademarks, reinforces its competitive positioning in France and select international markets. Esso leverages ExxonMobil’s global supply chain and technological expertise to optimize refining efficiency and product quality. The company’s vertically integrated model, spanning refining to retail distribution, provides resilience against market volatility while capturing margins across the value chain. Its network of service stations and industrial partnerships ensures steady demand, though the business remains exposed to fluctuating crude prices and regulatory pressures in the energy transition era.

Revenue Profitability And Efficiency

Esso reported €17.94 billion in revenue for the period, with net income of €106.5 million, reflecting tight refining margins and operational costs. The diluted EPS of €8.32 indicates moderate profitability, while operating cash flow of €649.1 million underscores efficient working capital management. Notably, the absence of disclosed capital expenditures suggests disciplined reinvestment or deferred projects, warranting further scrutiny.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by sector-wide margin pressures, though its €1.5 billion cash reserve provides liquidity for strategic initiatives. With minimal total debt (€16.5 million), Esso maintains a robust balance sheet, enabling flexibility in navigating cyclical downturns or investment opportunities.

Balance Sheet And Financial Health

Esso’s financial health is solid, with €1.49 billion in cash and equivalents dwarfing its nominal debt. This conservative leverage profile, coupled with positive operating cash flow, positions the company to sustain dividends and absorb potential market shocks. The lack of capex disclosure limits visibility into future growth commitments.

Growth Trends And Dividend Policy

The €3.00 per share dividend signals a shareholder-friendly policy, supported by stable cash generation. However, revenue growth hinges on refining margins and demand recovery post-pandemic, with limited visibility on expansionary investments. The company’s beta of 0.115 suggests low volatility relative to the market, appealing to income-focused investors.

Valuation And Market Expectations

At a €1.96 billion market cap, Esso trades at a modest multiple relative to earnings, reflecting investor caution toward downstream oil sectors amid energy transition risks. The low beta implies muted expectations for near-term outperformance, though its ExxonMobil affiliation may provide strategic advantages.

Strategic Advantages And Outlook

Esso benefits from ExxonMobil’s R&D and supply chain integration, enhancing its operational resilience. However, the long-term outlook is clouded by regulatory shifts toward renewables. Near-term performance will depend on refining efficiency and fuel demand recovery, with diversification into lubricants and petrochemicals offering partial insulation against volatility.

Sources

Company disclosures, market data

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