investorscraft@gmail.com

Intrinsic ValueTotalEnergies SE (TTE)

Previous Close$72.40
Intrinsic Value
Upside potential
Previous Close
$72.40

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 operates as a diversified energy company with a global footprint, spanning oil, natural gas, renewables, and electricity. The company generates revenue through upstream exploration and production, downstream refining and marketing, and a growing portfolio in low-carbon energy solutions. Its integrated model balances traditional hydrocarbon operations with strategic investments in wind, solar, and biofuels, positioning it as a transitional leader in the evolving energy sector. TotalEnergies holds a strong competitive position, leveraging its scale, technological expertise, and geographic diversification to navigate volatile commodity markets. The company’s focus on integrated LNG and renewable power projects enhances its resilience amid energy transition pressures. With operations in over 130 countries, it maintains a robust downstream presence, ensuring stable cash flows from refining and petrochemicals. TotalEnergies’ deliberate pivot toward renewables and electrification aligns with global decarbonization trends, reinforcing its long-term relevance in a shifting energy landscape.

Revenue Profitability And Efficiency

TotalEnergies reported revenue of $195.6 billion for FY 2024, with net income of $15.8 billion, reflecting disciplined cost management and operational efficiency. Diluted EPS stood at $6.69, supported by strong cash flow generation of $30.9 billion. Capital expenditures of $14.9 billion indicate sustained investment in both traditional and renewable energy projects, balancing growth with shareholder returns.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, driven by its integrated operations and diversified energy portfolio. Operating cash flow of $30.9 billion underscores its ability to fund growth initiatives while maintaining financial flexibility. TotalEnergies’ capital allocation prioritizes high-return projects, including LNG and renewables, ensuring long-term capital efficiency and competitive returns.

Balance Sheet And Financial Health

TotalEnergies maintains a solid balance sheet, with $25.8 billion in cash and equivalents against total debt of $53.6 billion, reflecting prudent leverage management. Its strong liquidity position and investment-grade credit rating provide resilience against commodity price volatility, enabling strategic flexibility for future growth and shareholder distributions.

Growth Trends And Dividend Policy

The company has consistently grown its dividend, with a payout of $3.39 per share in FY 2024, signaling commitment to shareholder returns. Growth initiatives focus on expanding its renewable energy capacity and LNG infrastructure, aligning with global demand shifts. TotalEnergies’ balanced approach to reinvestment and distributions supports sustainable long-term growth.

Valuation And Market Expectations

TotalEnergies trades at a valuation reflective of its hybrid energy transition strategy, balancing traditional hydrocarbon cash flows with renewable growth potential. Market expectations hinge on its ability to execute its decarbonization roadmap while maintaining profitability in volatile energy markets. The stock’s performance is closely tied to oil prices and renewable energy adoption trends.

Strategic Advantages And Outlook

TotalEnergies’ strategic advantages include its integrated model, global scale, and proactive energy transition investments. The outlook remains positive, with a focus on low-carbon growth and operational efficiency. However, macroeconomic uncertainties and regulatory shifts in energy policies pose risks. The company’s adaptability and diversified portfolio position it well for sustained performance in a dynamic industry.

Sources

10-K, 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