investorscraft@gmail.com

Intrinsic ValueTotalEnergies SE (TTE.PA)

Previous Close61.15
Intrinsic Value
Upside potential
Previous Close
61.15

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 business model leverages vertical integration, from upstream exploration to downstream retail, ensuring resilience across energy cycles. TotalEnergies has strategically pivoted toward low-carbon energy, investing in LNG, solar, wind, and biofuels, while maintaining a strong foothold in traditional hydrocarbons. The company’s global presence, with 16,000 service stations and 25,000 EV charge points, underscores its transition to a multi-energy provider. In the competitive energy sector, TotalEnergies differentiates itself through technological innovation, strategic partnerships (e.g., with PureCycle Technologies and Plastic Energy), and a balanced approach to energy transition. Its market position is reinforced by scale, operational efficiency, and a commitment to reducing carbon intensity, aligning with broader industry trends toward sustainability.

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’s diluted EPS of €6.81 highlights strong earnings generation. Operating cash flow stood at €30.9 billion, supported by high-margin LNG and refining activities, while capital expenditures of €14.9 billion indicate disciplined reinvestment in growth projects, particularly in renewables and decarbonization initiatives.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its integrated model mitigating commodity price swings. Capital efficiency is evident in its strategic allocation to high-return projects, including LNG infrastructure and renewable energy assets. TotalEnergies’ ability to generate substantial operating cash flow relative to capex underscores its capacity to fund both shareholder returns and energy transition investments without overleveraging.

Balance Sheet And Financial Health

TotalEnergies maintains a strong balance sheet, with €24.0 billion in cash and equivalents and total debt of €51.2 billion, reflecting prudent financial management. The debt level is manageable given its cash flow generation and diversified asset base. The company’s liquidity position supports its growth ambitions and dividend commitments, with no immediate solvency concerns.

Growth Trends And Dividend Policy

TotalEnergies is focused on disciplined growth, balancing traditional hydrocarbon investments with expansion in renewables. The company’s dividend policy remains attractive, with a payout of €2.37 per share, signaling confidence in sustained cash flow. Its transition strategy aims to grow low-carbon businesses while optimizing legacy assets, positioning it for long-term value creation in a decarbonizing world.

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 player in the energy sector. The market appears to price in its transition efforts, though valuation multiples reflect lingering hydrocarbon exposure. Investors likely anticipate gradual re-rating as renewables and LNG contribute more significantly to earnings.

Strategic Advantages And Outlook

TotalEnergies’ strategic advantages include its integrated model, technological expertise, and early-mover positioning in energy transition. The outlook is cautiously optimistic, with the company well-placed to navigate energy market shifts. Challenges include execution risks in renewables and regulatory pressures, but its diversified portfolio and financial strength provide resilience.

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