investorscraft@gmail.com

Intrinsic ValueHighPeak Energy, Inc. (HPK)

Previous Close$4.55
Intrinsic Value
Upside potential
Previous Close
$4.55

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

HighPeak Energy, Inc. operates as an independent oil and natural gas company focused on the acquisition, development, and production of reserves in the Permian Basin, a prolific hydrocarbon region in the U.S. The company’s core revenue model is driven by upstream operations, leveraging horizontal drilling and completion techniques to extract crude oil, natural gas, and natural gas liquids. HighPeak’s asset portfolio is concentrated in high-return, low-decline assets, positioning it competitively within the mid-sized E&P sector. The company differentiates itself through operational efficiency and strategic acreage positioning, targeting tier-one drilling locations to maximize resource recovery. In a cyclical industry, HighPeak maintains a disciplined capital allocation strategy, balancing growth with financial resilience. Its market position is further strengthened by a focus on cost control and hedging strategies to mitigate commodity price volatility, ensuring stable cash flows even in fluctuating market conditions.

Revenue Profitability And Efficiency

HighPeak Energy reported revenue of $1.07 billion for FY 2024, with net income of $95.1 million, reflecting a net margin of approximately 8.9%. The company generated $690.4 million in operating cash flow, underscoring strong cash conversion from operations. Capital expenditures totaled $621.2 million, indicating significant reinvestment into growth projects. These metrics highlight a balance between profitability and disciplined capital deployment.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.67, demonstrating earnings power despite sector-wide cost pressures. The company’s capital efficiency is evident in its ability to fund growth while maintaining positive cash flow. HighPeak’s focus on high-margin production and operational leverage supports sustained earnings potential, though commodity price exposure remains a key variable.

Balance Sheet And Financial Health

HighPeak Energy held $86.6 million in cash and equivalents against total debt of $929.8 million, resulting in a net debt position of $843.2 million. The leverage ratio suggests moderate financial risk, supported by robust operating cash flow. The company’s liquidity position appears adequate to meet near-term obligations, though debt management will be critical amid volatile energy markets.

Growth Trends And Dividend Policy

HighPeak’s growth is driven by its Permian Basin focus, with capital expenditures signaling continued development activity. The company paid a dividend of $0.16 per share, reflecting a commitment to shareholder returns. However, dividend sustainability depends on stable cash flows and prudent capital allocation, given the cyclical nature of the energy sector.

Valuation And Market Expectations

With a market capitalization derived from 125.3 million shares outstanding, HighPeak’s valuation reflects investor expectations for disciplined growth and cash flow generation. The stock’s performance will likely hinge on oil price trends, operational execution, and the company’s ability to navigate sector headwinds.

Strategic Advantages And Outlook

HighPeak’s strategic advantages include its prime Permian Basin acreage, operational expertise, and hedging practices. The outlook remains cautiously optimistic, contingent on commodity prices and execution efficiency. The company’s ability to adapt to market dynamics while maintaining financial flexibility will be pivotal in sustaining long-term value creation.

Sources

Company filings, CIK 0001792849

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