investorscraft@gmail.com

Intrinsic ValueVista Energy, S.A.B. de C.V. (VIST)

Previous Close$60.49
Intrinsic Value
Upside potential
Previous Close
$60.49

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

Vista Energy, S.A.B. de C.V. operates as an independent oil and gas exploration and production company, primarily focused on unconventional resources in Latin America, with a strong presence in Argentina's Vaca Muerta shale formation. The company generates revenue through the extraction, processing, and sale of hydrocarbons, leveraging advanced drilling techniques to optimize production efficiency. Its portfolio includes crude oil, natural gas, and liquefied petroleum gas (LPG), catering to both domestic and international markets. Vista Energy has strategically positioned itself as a low-cost producer in the region, benefiting from favorable geological conditions and operational scale. The company's focus on unconventional reserves aligns with global energy trends, though it faces regulatory and commodity price risks inherent to the sector. Its competitive edge stems from technical expertise, long-term reserves, and partnerships with local stakeholders, reinforcing its role as a key player in Latin America's energy transition.

Revenue Profitability And Efficiency

In FY 2024, Vista Energy reported revenue of $1.65 billion, with net income of $477.5 million, reflecting robust profitability margins. The diluted EPS of $4.63 underscores efficient earnings distribution across its share base. Operating cash flow stood at $959 million, indicating strong cash generation from core activities, though capital expenditures of -$1.05 billion highlight significant reinvestment in growth projects. The company's ability to maintain profitability amid volatile energy prices demonstrates disciplined cost management.

Earnings Power And Capital Efficiency

Vista Energy's earnings power is supported by high-margin unconventional production, with capital efficiency evident in its ability to fund growth internally. The negative capital expenditures reflect aggressive investment in resource development, which may enhance future cash flows. The absence of dividends suggests a reinvestment-focused strategy, prioritizing long-term value creation over immediate shareholder returns. This approach aligns with the capital-intensive nature of the energy sector.

Balance Sheet And Financial Health

The company maintains a solid liquidity position, with cash and equivalents of $755.6 million against total debt of $1.54 billion. This leverage ratio indicates manageable debt levels, supported by strong operating cash flows. The balance sheet reflects a growth-oriented stance, with resources allocated to expand production capacity while maintaining financial flexibility. Vista Energy's financial health appears stable, though dependent on commodity price stability.

Growth Trends And Dividend Policy

Vista Energy's growth is driven by its focus on unconventional resources, particularly in Vaca Muerta, which offers long-term reserve potential. The company has not declared dividends, opting instead to reinvest profits into exploration and development. This strategy aligns with its growth trajectory, though future dividend initiation could signal maturity. Production scalability and cost control remain critical to sustaining its upward trend.

Valuation And Market Expectations

The market likely values Vista Energy based on its reserve potential and operational efficiency, with current metrics reflecting confidence in its growth strategy. The absence of dividends may limit appeal to income-focused investors, but the company's focus on capital appreciation could attract growth-oriented stakeholders. Valuation multiples should be assessed against peers in the Latin American energy sector.

Strategic Advantages And Outlook

Vista Energy's strategic advantages include its prime acreage in Vaca Muerta, technical expertise, and cost leadership. The outlook hinges on commodity prices, regulatory stability, and successful execution of development plans. The company is well-positioned to capitalize on regional energy demand, though macroeconomic and geopolitical risks remain key considerations. Long-term success will depend on balancing growth investments with financial discipline.

Sources

Company filings, CIK 0001762506

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