investorscraft@gmail.com

Intrinsic ValueRange Resources Corporation (RRC)

Previous Close$37.85
Intrinsic Value
Upside potential
Previous Close
$37.85

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

Range Resources Corporation is a leading independent natural gas and natural gas liquids (NGLs) producer, primarily focused on the Appalachian Basin, one of the most prolific shale plays in the U.S. The company operates a vertically integrated model, encompassing exploration, production, and midstream activities, which enhances cost efficiency and operational control. Its core assets are concentrated in the Marcellus Shale, where it leverages low-cost reserves and long-lived inventory to sustain production. Range Resources differentiates itself through a disciplined capital allocation strategy, prioritizing free cash flow generation and shareholder returns over aggressive growth. The company’s revenue is heavily weighted toward natural gas, making it sensitive to commodity price fluctuations, though it mitigates volatility through hedging programs and a focus on operational efficiency. As a mid-tier E&P player, Range Resources competes by maintaining a lean cost structure and optimizing its asset base, positioning it as a resilient operator in a cyclical industry. Its market position is further strengthened by strategic midstream partnerships, ensuring reliable takeaway capacity and favorable pricing differentials.

Revenue Profitability And Efficiency

In FY 2024, Range Resources reported revenue of $2.35 billion, with net income of $266 million, reflecting a net margin of approximately 11.3%. The company generated $944.5 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures totaled $628.6 million, indicating disciplined spending aligned with its free cash flow priorities. The diluted EPS of $1.09 underscores earnings resilience despite commodity price headwinds.

Earnings Power And Capital Efficiency

Range Resources exhibits solid earnings power, with operating cash flow covering capital expenditures by a healthy margin, yielding free cash flow of approximately $315.9 million. The company’s capital efficiency is evident in its ability to maintain production levels while optimizing costs. Its focus on high-return projects and hedging strategies supports stable earnings, though exposure to natural gas prices remains a key variable.

Balance Sheet And Financial Health

The company’s balance sheet shows $304.5 million in cash and equivalents against total debt of $1.82 billion, resulting in a net debt position of $1.52 billion. This leverage is manageable given its cash flow generation, but refinancing risks and interest expense remain considerations. Range Resources maintains adequate liquidity, supported by its operational cash flows and access to credit facilities.

Growth Trends And Dividend Policy

Range Resources emphasizes moderate production growth, prioritizing free cash flow over volume expansion. The company pays a quarterly dividend of $0.33 per share, translating to an annualized yield of approximately 1.4%, reflecting a conservative but sustainable payout policy. Future growth is likely to be driven by operational efficiencies and selective asset optimization rather than aggressive drilling.

Valuation And Market Expectations

The market values Range Resources at a multiple reflective of its mid-tier E&P status and gas-weighted portfolio. Investors likely price in expectations of stable free cash flow and disciplined capital allocation, though sentiment remains tied to natural gas price trends. The company’s valuation metrics align with peers, balancing growth potential and financial prudence.

Strategic Advantages And Outlook

Range Resources benefits from its low-cost Appalachian assets, integrated operations, and hedging strategy, which provide resilience in volatile markets. The outlook hinges on natural gas demand and pricing, with potential upside from LNG export growth. The company’s focus on shareholder returns and operational efficiency positions it well for sustained performance, though commodity cycles remain a key risk.

Sources

10-K filing, company investor presentations

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