investorscraft@gmail.com

Intrinsic ValueOMV AG (OMV.DE)

Previous Close50.10
Intrinsic Value
Upside potential
Previous Close
50.10

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

OMV AG is a diversified energy and chemicals company with a strong presence in Central and Eastern Europe, the Middle East, and the Asia-Pacific region. The company operates through three core segments: Exploration & Production, Refining & Marketing, and Chemicals & Materials. Its upstream activities focus on oil and gas exploration, while downstream operations include refining, fuel retailing, and gas trading. OMV’s Chemicals & Materials segment specializes in polyolefin solutions and circular economy initiatives, positioning it as a key player in sustainable industrial solutions. With refineries, gas storage facilities, and over 2,100 filling stations, OMV maintains an integrated value chain that enhances operational resilience. The company’s strategic partnerships and regional diversification mitigate risks associated with commodity price volatility, reinforcing its competitive edge in the European energy market.

Revenue Profitability And Efficiency

OMV reported revenue of €33.98 billion for the period, with net income of €1.45 billion, reflecting a net margin of approximately 4.3%. The company generated €5.46 billion in operating cash flow, demonstrating robust cash conversion despite capital expenditures of €3.51 billion. This indicates disciplined cost management and efficient allocation of resources across its integrated operations.

Earnings Power And Capital Efficiency

Diluted EPS stood at €4.26, supported by stable upstream production and downstream margins. OMV’s capital efficiency is evident in its ability to fund growth initiatives while maintaining profitability, with a focus on high-return projects in chemicals and sustainable energy solutions. The company’s diversified revenue streams provide resilience against sector-specific downturns.

Balance Sheet And Financial Health

OMV’s balance sheet shows €6.18 billion in cash and equivalents against total debt of €9.41 billion, reflecting a manageable leverage position. The strong liquidity profile supports ongoing investments and dividend commitments, with a conservative approach to financial risk management.

Growth Trends And Dividend Policy

OMV has prioritized strategic growth in chemicals and circular economy initiatives, aligning with broader industry trends. The company offers a dividend of €5.05 per share, underscoring its commitment to shareholder returns. Future growth is expected to be driven by operational efficiency and selective upstream investments.

Valuation And Market Expectations

With a market capitalization of €15.29 billion and a beta of 0.95, OMV is viewed as a relatively stable player in the energy sector. The valuation reflects expectations of steady cash flows and disciplined capital allocation, balanced against exposure to commodity price fluctuations.

Strategic Advantages And Outlook

OMV’s integrated model and regional diversification provide a competitive moat. The company is well-positioned to capitalize on energy transition trends, particularly in sustainable chemicals. Near-term challenges include geopolitical risks and volatile energy markets, but long-term prospects remain solid due to its strategic initiatives.

Sources

Company filings, 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