investorscraft@gmail.com

Intrinsic ValueTotalEnergies SE (TOTB.DE)

Previous Close61.20
Intrinsic Value
Upside potential
Previous Close
61.20

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

TotalEnergies SE is a global integrated energy company with a diversified portfolio spanning oil, gas, renewables, and power. The company operates through four key segments: Integrated Gas, Renewables & Power; Exploration & Production; Refining & Chemicals; and Marketing & Services. Its revenue model is anchored in upstream hydrocarbon production, midstream refining and trading, and downstream retail operations, complemented by a growing focus on low-carbon energy solutions. TotalEnergies has strategically expanded into renewables, including wind, solar, and biomethane, while maintaining a strong foothold in traditional energy markets. The company’s integrated structure allows it to capture value across the energy value chain, from exploration to end-user sales. With approximately 16,000 service stations and 25,000 EV charge points, TotalEnergies is positioning itself as a leader in the energy transition. Its partnerships with firms like PureCycle Technologies and Plastic Energy underscore its commitment to circular economy initiatives. The company’s scale, technological expertise, and geographic diversification provide resilience against commodity price volatility and regulatory shifts. TotalEnergies competes with other energy majors like Shell and BP but differentiates itself through its aggressive renewable energy investments and integrated gas capabilities.

Revenue Profitability And Efficiency

TotalEnergies reported revenue of €195.6 billion for the latest fiscal year, with net income of €15.8 billion, reflecting robust profitability despite fluctuating energy prices. The company’s diluted EPS stood at €6.81, supported by efficient cost management and diversified revenue streams. Operating cash flow was strong at €30.9 billion, though capital expenditures of €14.9 billion indicate significant reinvestment in growth initiatives, particularly in renewables and low-carbon projects.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its integrated model mitigating sector-specific risks. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. TotalEnergies’ strategic investments in renewables and gas infrastructure aim to enhance long-term returns while aligning with global decarbonization trends.

Balance Sheet And Financial Health

TotalEnergies maintains a robust balance sheet with €24.0 billion in cash and equivalents, providing liquidity for operations and investments. Total debt of €51.2 billion is manageable given the company’s cash flow generation and market capitalization of €113.2 billion. The financial structure appears stable, with ample capacity to fund its energy transition strategy.

Growth Trends And Dividend Policy

Growth is driven by a dual strategy of expanding renewable energy capacity while optimizing traditional oil and gas operations. The company’s dividend policy remains attractive, with a dividend per share of €3.16, reflecting its commitment to shareholder returns. TotalEnergies’ focus on low-carbon projects positions it for sustainable growth as global energy demand evolves.

Valuation And Market Expectations

With a market cap of €113.2 billion and a beta of 0.70, TotalEnergies is viewed as a relatively stable investment within the volatile energy sector. The market likely prices in its transition efforts, balancing near-term hydrocarbon earnings with long-term renewable potential. Valuation metrics suggest investor confidence in its integrated strategy and execution capabilities.

Strategic Advantages And Outlook

TotalEnergies’ key advantages include its integrated operations, technological expertise, and early mover position in renewables. The outlook is positive, supported by strategic partnerships and a balanced energy portfolio. However, regulatory risks and commodity price swings remain challenges. The company’s ability to navigate the energy transition will be critical to sustaining its competitive edge.

Sources

Company filings, investor presentations, Bloomberg

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