investorscraft@gmail.com

Intrinsic ValueTotalEnergies SE (FP.SW)

Previous CloseCHF55.21
Intrinsic Value
Upside potential
Previous Close
CHF55.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TotalEnergies SE is a global integrated energy company with a diversified portfolio spanning oil, gas, renewables, and power. The company operates through four key segments: Integrated Gas, Renewables & Power; Exploration & Production; Refining & Chemicals; and Marketing & Services. Its revenue model is anchored in hydrocarbon production, refining, and distribution, complemented by a growing focus on low-carbon energy solutions such as LNG, biofuels, and renewable electricity. TotalEnergies has strategically positioned itself as a leader in the energy transition, leveraging partnerships in advanced recycling and sustainable mobility. With approximately 16,000 service stations and 25,000 EV charge points, it maintains a strong downstream presence while expanding its renewable energy footprint. The company’s integrated structure allows it to balance cyclical upstream earnings with stable downstream cash flows, reinforcing its resilience in volatile markets. Its strategic pivot toward decarbonization, including investments in solar, wind, and biomethane, aligns with global sustainability trends while maintaining core profitability.

Revenue Profitability And Efficiency

TotalEnergies reported CHF 218.9 billion in revenue for FY 2023, with net income of CHF 21.4 billion, reflecting robust profitability despite energy market volatility. The company’s operating cash flow of CHF 40.7 billion underscores strong operational efficiency, while capital expenditures of CHF -17.7 billion indicate disciplined investment in growth and decarbonization initiatives. Its diluted EPS of CHF 8.79 demonstrates solid earnings power.

Earnings Power And Capital Efficiency

The company’s earnings are supported by a balanced mix of upstream production and downstream operations, with integrated gas and renewables contributing increasingly to cash flow. TotalEnergies maintains capital efficiency through strategic divestments and reinvestment in high-return projects, including LNG infrastructure and renewable energy assets, while optimizing its refining and chemicals portfolio.

Balance Sheet And Financial Health

TotalEnergies boasts a strong balance sheet with CHF 27.3 billion in cash and equivalents, offset by CHF 47.9 billion in total debt. Its leverage remains manageable, supported by robust cash flow generation. The company’s financial health is further reinforced by its ability to fund growth initiatives while maintaining shareholder returns.

Growth Trends And Dividend Policy

TotalEnergies is pivoting toward low-carbon energy while sustaining hydrocarbon cash flows. The company paid a dividend of CHF 2.22 per share in FY 2023, reflecting its commitment to shareholder returns. Growth is driven by LNG expansion, renewable energy projects, and strategic partnerships in circular plastics and biofuels.

Valuation And Market Expectations

With a market cap of CHF 137.8 billion and a beta of 0.75, TotalEnergies is viewed as a relatively stable player in the energy sector. Investors expect continued execution on its energy transition strategy, balancing hydrocarbon profitability with renewable investments, while maintaining attractive dividends.

Strategic Advantages And Outlook

TotalEnergies’ integrated model, scale, and strategic investments in decarbonization position it well for long-term resilience. The company’s focus on LNG, renewables, and sustainable mobility aligns with global energy trends. Challenges include oil price volatility and regulatory pressures, but its diversified portfolio and strong cash flow provide flexibility to navigate transitions.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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