investorscraft@gmail.com

Intrinsic ValueGeoPark Limited (GPRK)

Previous Close$8.48
Intrinsic Value
Upside potential
Previous Close
$8.48

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

GeoPark Limited operates as an independent oil and gas exploration and production company, primarily focused on Latin America. The company generates revenue through the extraction, development, and production of hydrocarbons, with key assets in Colombia, Ecuador, Chile, and Brazil. GeoPark’s business model hinges on a balanced portfolio of low-cost, high-margin production assets and strategic exploration projects, positioning it as a nimble competitor in the region’s energy sector. The company leverages operational efficiency and local expertise to maintain a competitive edge, targeting both conventional and unconventional reserves. Its market position is strengthened by long-term contracts and partnerships with national oil companies, ensuring stable cash flows while mitigating geopolitical risks. GeoPark’s ability to adapt to fluctuating commodity prices and regulatory environments underscores its resilience in a volatile industry.

Revenue Profitability And Efficiency

GeoPark reported revenue of $660.8 million for the period, with net income of $96.4 million, reflecting a net margin of approximately 14.6%. The company’s diluted EPS stood at $1.81, demonstrating solid profitability. Operating cash flow was robust at $471 million, supported by efficient cost management and high-margin production. Capital expenditures totaled $191.3 million, indicating disciplined reinvestment in growth and maintenance activities.

Earnings Power And Capital Efficiency

GeoPark’s earnings power is underscored by its ability to generate substantial operating cash flow relative to its capital base. The company’s capital efficiency is evident in its balanced approach to reinvestment, with capex representing 40.6% of operating cash flow. This disciplined allocation supports both near-term production stability and long-term reserve growth, enhancing shareholder returns.

Balance Sheet And Financial Health

GeoPark maintains a solid balance sheet, with cash and equivalents of $276.8 million against total debt of $540.3 million. The company’s liquidity position is healthy, supported by strong operating cash flow. Debt levels are manageable, with a focus on maintaining flexibility to navigate commodity price cycles and fund selective growth opportunities.

Growth Trends And Dividend Policy

GeoPark has demonstrated consistent production growth, driven by operational efficiency and strategic asset development. The company’s dividend policy reflects its commitment to shareholder returns, with a dividend per share of $0.735. This payout is sustainable given its cash flow generation and conservative leverage, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

GeoPark’s valuation reflects its position as a mid-tier independent E&P player with a focus on Latin America. Market expectations are likely anchored to its ability to sustain production growth and maintain cost discipline amid volatile oil prices. The company’s strong cash flow generation and dividend yield may appeal to income-focused investors.

Strategic Advantages And Outlook

GeoPark’s strategic advantages include its low-cost production base, diversified asset portfolio, and operational expertise in Latin America. The outlook remains positive, with potential upside from exploration successes and efficient capital allocation. However, geopolitical risks and commodity price volatility remain key challenges. The company’s disciplined approach positions it well to navigate these uncertainties while delivering shareholder value.

Sources

Company filings, investor presentations

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