investorscraft@gmail.com

Intrinsic ValueTalos Energy Inc. (TALO)

Previous Close$9.60
Intrinsic Value
Upside potential
Previous Close
$9.60

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

Talos Energy Inc. is an independent upstream oil and gas company focused on exploration, development, and production in the Gulf of Mexico and offshore Mexico. The company operates in a highly competitive and capital-intensive sector, leveraging its expertise in deepwater and shallow water assets. Talos generates revenue primarily through the sale of crude oil and natural gas, with production volumes heavily influenced by commodity price fluctuations and operational efficiency. Its market position is bolstered by strategic acquisitions, such as the merger with QuarterNorth Energy, which expanded its asset base and production capacity. The company operates in a regulatory-intensive environment, requiring adherence to stringent safety and environmental standards. Talos differentiates itself through technical expertise in subsurface evaluation and reservoir management, targeting high-margin, low-decline assets. Its portfolio includes both operated and non-operated properties, providing diversification and mitigating single-asset risk. The company faces competition from larger integrated players and smaller independents, but its regional focus and operational agility offer a competitive edge in niche markets.

Revenue Profitability And Efficiency

Talos Energy reported revenue of $1.97 billion for the period, reflecting its substantial production scale. However, the company posted a net loss of $76.4 million, driven by volatile commodity prices and operational costs. Operating cash flow stood at $962.6 million, indicating strong cash generation from core activities. The absence of reported capital expenditures suggests potential data limitations or timing discrepancies in reporting.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$0.44 underscores earnings challenges amid market headwinds. Talos's ability to generate significant operating cash flow highlights its underlying earnings power, though capital efficiency metrics remain unclear without detailed capex data. The firm's leverage to oil prices positions it for potential upside in favorable commodity cycles, but also exposes it to downside risks.

Balance Sheet And Financial Health

Talos maintains $108.2 million in cash against $1.24 billion in total debt, indicating a leveraged balance sheet typical of upstream operators. The debt load warrants monitoring given commodity price volatility. The company's financial flexibility depends on sustaining operating cash flows to service obligations and fund growth initiatives.

Growth Trends And Dividend Policy

Talos shows no current dividend distribution, typical of growth-focused E&P companies reinvesting cash flows into operations. Future growth will depend on successful reserve replacement, development of acquired assets, and commodity price support. The QuarterNorth merger provides near-term production growth potential, though execution risks remain.

Valuation And Market Expectations

The market appears to price Talos based on reserve potential and oil price expectations rather than current earnings. Negative EPS reflects cyclical pressures, but investors likely focus on asset quality and long-term commodity exposure. Valuation metrics would benefit from clearer capital expenditure transparency.

Strategic Advantages And Outlook

Talos's technical expertise and Gulf of Mexico focus provide regional advantages, while its acquisition strategy enhances scale. The outlook hinges on oil price stability, operational execution, and debt management. Successful integration of recent acquisitions could position the company for improved profitability in upcoming cycles, though sector volatility remains an ever-present challenge.

Sources

Company filings, CIK 0001724965

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