investorscraft@gmail.com

Intrinsic ValuePrimeEnergy Resources Corporation (PNRG)

Previous Close$170.48
Intrinsic Value
Upside potential
Previous Close
$170.48

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

PrimeEnergy Resources Corporation operates as an independent oil and natural gas company, primarily engaged in the acquisition, development, and production of energy reserves in the United States. The company focuses on low-risk, high-return projects, leveraging its expertise in horizontal drilling and enhanced recovery techniques. Its operations are concentrated in key basins, including the Permian and Anadarko, where it holds strategic acreage positions. PrimeEnergy generates revenue through the sale of crude oil, natural gas, and natural gas liquids, benefiting from its efficient production methods and cost discipline. The company maintains a niche market position, competing with larger independents by prioritizing operational flexibility and targeted investments. Its vertically integrated model allows for greater control over production costs and asset optimization, enhancing profitability in volatile commodity price environments.

Revenue Profitability And Efficiency

PrimeEnergy reported revenue of $233.9 million for the fiscal year ending December 31, 2024, with net income of $55.4 million, reflecting a robust net margin of approximately 23.7%. The company’s diluted EPS stood at $21.95, underscoring strong earnings power. Operating cash flow of $115.9 million highlights efficient cash generation, while capital expenditures were negligible, indicating disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income relative to revenue, driven by efficient operations and low-cost production. With no reported capital expenditures, PrimeEnergy demonstrates capital discipline, prioritizing free cash flow generation over aggressive expansion. This approach supports financial flexibility and potential future shareholder returns.

Balance Sheet And Financial Health

PrimeEnergy’s balance sheet reflects a conservative financial structure, with $2.5 million in cash and equivalents and total debt of $8.3 million. The low debt level suggests minimal leverage risk, providing stability in cyclical energy markets. The company’s strong cash flow generation further bolsters its financial health.

Growth Trends And Dividend Policy

PrimeEnergy has not declared dividends, opting to retain earnings for reinvestment or debt reduction. Growth trends are likely tied to commodity price movements and operational efficiency, given its focus on low-risk projects. The absence of capital expenditures may indicate a wait-and-see approach to expansion.

Valuation And Market Expectations

The company’s valuation metrics, such as its EPS of $21.95, suggest strong earnings relative to its share count. Market expectations may hinge on energy price trends and the company’s ability to sustain profitability without significant reinvestment. Its niche positioning and cost efficiency could attract value-oriented investors.

Strategic Advantages And Outlook

PrimeEnergy’s strategic advantages include its low-cost production, operational flexibility, and conservative balance sheet. The outlook depends on commodity price stability and the company’s ability to maintain efficiency. Its focus on free cash flow generation positions it well for potential strategic opportunities or shareholder returns in the future.

Sources

Company filings, CIK 0000056868

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