investorscraft@gmail.com

Intrinsic ValueGranite Ridge Resources, Inc (GRNT)

Previous Close$5.02
Intrinsic Value
Upside potential
Previous Close
$5.02

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

Granite Ridge Resources, Inc operates in the energy sector, specifically focusing on oil and natural gas exploration and production. The company generates revenue primarily through the extraction and sale of hydrocarbons, leveraging its asset base to capitalize on commodity price fluctuations. Granite Ridge positions itself as a nimble operator, optimizing production efficiency while maintaining cost discipline to navigate volatile energy markets. Its market position is bolstered by strategic acreage holdings and operational expertise, allowing it to compete effectively among mid-tier independent producers. The company’s revenue model is tied to both volume and pricing dynamics, with a focus on maintaining a balanced portfolio to mitigate risks associated with commodity cycles. Granite Ridge’s ability to adapt to market conditions and deploy capital efficiently underscores its resilience in a competitive and cyclical industry.

Revenue Profitability And Efficiency

Granite Ridge reported revenue of $380 million for FY 2024, with net income of $18.8 million, reflecting a net margin of approximately 4.9%. The company’s diluted EPS stood at $0.15, indicating modest profitability. Operating cash flow was robust at $275.7 million, suggesting strong cash generation from core operations. Notably, capital expenditures were not reported, implying potential reinvestment flexibility or a focus on maintaining existing assets.

Earnings Power And Capital Efficiency

The company’s earnings power is influenced by commodity prices and production efficiency. With an operating cash flow significantly higher than net income, Granite Ridge demonstrates the ability to convert revenue into cash effectively. The absence of reported capital expenditures may indicate a lean operational approach, though further details would clarify capital allocation strategies. The diluted EPS of $0.15 reflects moderate earnings relative to outstanding shares.

Balance Sheet And Financial Health

Granite Ridge’s balance sheet shows $9.4 million in cash and equivalents against total debt of $205 million, indicating a leveraged position. The debt level warrants monitoring, particularly in a volatile commodity price environment. However, strong operating cash flow provides a cushion for debt servicing. The company’s financial health appears manageable but could be sensitive to sustained downturns in energy markets.

Growth Trends And Dividend Policy

Granite Ridge’s growth trajectory is tied to energy market conditions and operational execution. The company paid a dividend of $0.44 per share, signaling a commitment to shareholder returns. This payout, coupled with its earnings, suggests a balanced approach between reinvestment and distributions. Future growth will likely depend on commodity prices and the company’s ability to optimize production costs.

Valuation And Market Expectations

With a market capitalization inferred from outstanding shares, Granite Ridge’s valuation hinges on energy sector multiples and commodity price expectations. The company’s moderate profitability and dividend yield may appeal to income-focused investors, though its leverage could temper valuation upside in a bearish energy market. Market expectations likely reflect cautious optimism given the cyclical nature of the industry.

Strategic Advantages And Outlook

Granite Ridge’s strategic advantages include operational agility and a focus on cost-efficient production. The company’s outlook is closely tied to energy price trends, with potential upside from disciplined capital management. While leverage poses a risk, strong cash flow generation provides stability. The energy sector’s cyclicality necessitates a prudent approach, but Granite Ridge is positioned to navigate near-term challenges effectively.

Sources

Company filings, CIK 0001928446

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