investorscraft@gmail.com

Intrinsic Value of Veren Inc. (VRN.TO)

Previous Close$9.14
Intrinsic Value
Upside potential
Previous Close
$9.14

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

Veren Inc. is a North American energy company specializing in the exploration, development, and production of oil and gas reserves, with operations spanning Canada and the United States. The company’s portfolio includes crude oil, tight oil, natural gas liquids, shale gas, and conventional natural gas, primarily concentrated in Saskatchewan, Alberta, British Columbia, Manitoba, and North Dakota. Veren’s revenue model is driven by hydrocarbon production and commodity price fluctuations, positioning it as a mid-tier player in the energy sector. The company’s strategic focus on resource-rich basins enhances its operational efficiency and cost competitiveness. Veren operates in a cyclical industry where pricing volatility and regulatory shifts significantly impact profitability. Its rebranding from Crescent Point Energy Corp. in 2024 reflects a strategic pivot aimed at streamlining operations and reinforcing its market presence. While not a dominant industry leader, Veren maintains a stable position with a balanced asset base, leveraging technological advancements to optimize recovery rates and reduce environmental impact. The company’s market positioning is further supported by its ability to adapt to shifting energy demands and capitalize on North America’s evolving energy infrastructure.

Revenue Profitability And Efficiency

Veren reported revenue of CAD 4.41 billion for the fiscal year, with net income of CAD 273.3 million, reflecting a modest margin in a volatile commodity environment. Operating cash flow stood at CAD 2.11 billion, underscoring strong cash generation capabilities. Capital expenditures of CAD 1.59 billion indicate significant reinvestment in production and development, aligning with industry norms for growth-focused energy firms.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.44 highlights its earnings capacity amid fluctuating energy prices. Veren’s capital efficiency is evident in its ability to fund operations and growth through operating cash flow, though its beta of 1.34 suggests higher sensitivity to market volatility compared to broader indices. The balance between reinvestment and shareholder returns remains a key focus.

Balance Sheet And Financial Health

Veren’s financial health is marked by total debt of CAD 3.07 billion against cash reserves of CAD 17.1 million, indicating a leveraged position common in the energy sector. The company’s ability to service debt is supported by robust operating cash flow, though sustained commodity price weakness could pressure liquidity. Its leverage ratio warrants monitoring given cyclical industry risks.

Growth Trends And Dividend Policy

Veren’s growth is tied to hydrocarbon production trends and commodity price recovery. The company offers a dividend yield with CAD 0.46 per share, reflecting a commitment to shareholder returns while balancing reinvestment needs. Future growth will depend on operational efficiency, reserve replacement, and strategic acquisitions in a competitive energy landscape.

Valuation And Market Expectations

With a market capitalization of CAD 5.59 billion, Veren trades at a valuation reflective of mid-tier energy producers. Investor expectations hinge on oil and gas price stability, operational execution, and the company’s ability to navigate regulatory and environmental pressures. The stock’s beta suggests higher risk-adjusted returns potential in bullish energy markets.

Strategic Advantages And Outlook

Veren’s strategic advantages include a diversified asset base and operational expertise in key North American basins. The outlook remains cautiously optimistic, contingent on commodity price trends and the company’s ability to manage costs and leverage. Long-term success will depend on adapting to energy transition dynamics while maintaining production efficiency and financial discipline.

Sources

Company filings, TSX disclosures, 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