investorscraft@gmail.com

Intrinsic ValueRepsol, S.A. (REP.DE)

Previous Close16.54
Intrinsic Value
Upside potential
Previous Close
16.54

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

Repsol, S.A. is a diversified energy company operating across the oil and gas value chain, with a growing focus on renewables and low-carbon solutions. The company’s integrated model spans exploration and production, refining, petrochemicals, and commercial activities, including mobility services and LNG distribution. Its renewables segment underscores its strategic pivot toward sustainable energy, with investments in wind, solar, and biofuels. Repsol holds a strong position in Europe and Latin America, leveraging its refining capacity and retail network to maintain competitive margins. The firm’s technological initiatives, such as blockchain applications and nanomaterials, highlight its commitment to innovation in energy transition. As a mid-tier global player, Repsol balances traditional hydrocarbon strengths with decarbonization ambitions, positioning itself as an adaptable operator in a shifting energy landscape. Its diversified revenue streams mitigate sector volatility, while its focus on efficiency and sustainability aligns with long-term regulatory and consumer trends.

Revenue Profitability And Efficiency

Repsol reported EUR 57.1 billion in revenue for the period, with net income of EUR 1.76 billion, reflecting the cyclical pressures of the oil and gas sector. Operating cash flow stood at EUR 4.97 billion, supported by robust refining margins and trading activities. Capital expenditures of EUR 4.73 billion indicate sustained investment in both traditional and renewable energy projects, balancing growth with fiscal discipline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR 1.43 demonstrates moderate earnings power amid volatile commodity markets. Repsol’s integrated operations provide cost synergies, while its renewables segment contributes incremental returns. Debt management remains prudent, with EBITDA coverage sufficient to support ongoing investments in energy transition initiatives.

Balance Sheet And Financial Health

Repsol maintains a solid liquidity position, with EUR 4.76 billion in cash and equivalents against total debt of EUR 12.19 billion. The balance sheet reflects a manageable leverage ratio, supported by stable cash flows from downstream operations. The company’s financial flexibility is adequate to navigate cyclical downturns and fund strategic projects.

Growth Trends And Dividend Policy

Repsol’s growth strategy emphasizes renewables and decarbonization, complementing its core hydrocarbon business. The firm paid a dividend of EUR 1 per share, signaling commitment to shareholder returns despite reinvestment needs. Future growth will hinge on execution in low-carbon energy and efficiency gains in traditional segments.

Valuation And Market Expectations

With a market cap of EUR 13.3 billion and a beta of 0.72, Repsol trades at a discount to larger peers, reflecting its regional focus and mid-scale operations. Investors likely price in modest growth expectations, balanced by the firm’s dividend yield and energy transition potential.

Strategic Advantages And Outlook

Repsol’s integrated model and early mover stance in renewables provide strategic differentiation. The company is well-positioned to capitalize on Europe’s energy transition, though hydrocarbon volatility remains a near-term challenge. Execution in renewables and cost efficiency will be critical to long-term value creation.

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