investorscraft@gmail.com

Intrinsic ValueTotalEnergies SE (TTE.L)

Previous Close£61.10
Intrinsic Value
Upside potential
Previous Close
£61.10

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, balancing legacy hydrocarbon assets with investments in sustainable energy. Its partnerships with firms like PureCycle Technologies and Plastic Energy underscore its commitment to circular economy initiatives. The company’s scale, geographic diversification, and technological capabilities provide a competitive edge in a rapidly evolving energy landscape.

Revenue Profitability And Efficiency

TotalEnergies reported revenue of €195.6 billion in its latest fiscal year, with net income of €15.8 billion, reflecting robust profitability despite volatile energy markets. The company generated €30.9 billion in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures totaled €14.9 billion, indicating disciplined reinvestment in both traditional and renewable energy projects. The diluted EPS of €6.81 highlights earnings resilience supported by diversified operations.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its integrated model, which mitigates sector-specific volatility. TotalEnergies maintains a balanced approach to capital allocation, funding high-return upstream projects while expanding its renewables portfolio. Its ability to generate substantial operating cash flow relative to capital expenditures suggests efficient capital deployment, though exposure to commodity price fluctuations remains a key earnings driver.

Balance Sheet And Financial Health

TotalEnergies’ balance sheet reflects a solid financial position, with €24.0 billion in cash and equivalents against total debt of €51.2 billion. The company’s leverage is manageable given its cash flow generation and diversified asset base. Its liquidity position supports both operational flexibility and strategic investments, though debt levels warrant monitoring amid energy transition risks.

Growth Trends And Dividend Policy

TotalEnergies is pivoting toward low-carbon energy while maintaining growth in traditional segments. The company’s dividend policy remains attractive, with a dividend per share of €3.33, appealing to income-focused investors. Its growth trajectory is increasingly tied to renewables and electrification, though hydrocarbon production continues to contribute significantly to cash flows.

Valuation And Market Expectations

With a market capitalization of €118.1 billion and a beta of 0.70, TotalEnergies is viewed as a relatively stable player in the energy sector. The market appears to price in a gradual transition to renewables, with valuation metrics reflecting a balance between legacy cash flows and future growth potential in sustainable energy.

Strategic Advantages And Outlook

TotalEnergies’ strategic advantages include its integrated operations, global scale, and early-mover positioning in renewables. The company is well-placed to navigate the energy transition, though execution risks remain. Its outlook hinges on balancing hydrocarbon profitability with successful expansion into low-carbon energy, supported by partnerships and technological investments.

Sources

Company filings, 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