investorscraft@gmail.com

Intrinsic ValueVitesse Energy, Inc. (VTS)

Previous Close$20.96
Intrinsic Value
Upside potential
Previous Close
$20.96

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

Vitesse Energy, Inc. operates as an independent energy company focused on the acquisition, development, and production of oil and natural gas assets in the United States. The company primarily targets non-operated working interests in high-quality, low-decline oil-producing basins, leveraging partnerships with established operators to minimize capital intensity and operational risk. Vitesse’s revenue model is driven by hydrocarbon production, with a focus on generating stable cash flows through a diversified portfolio of long-lived assets. The company strategically positions itself in prolific regions such as the Williston Basin and the Denver-Julesburg Basin, benefiting from established infrastructure and favorable geology. By maintaining a non-operated approach, Vitesse reduces overhead costs while participating in economically viable projects. Its market position is characterized by a disciplined capital allocation strategy, targeting accretive acquisitions and organic development opportunities. The company’s emphasis on free cash flow generation supports its ability to return capital to shareholders through dividends, distinguishing it within the competitive energy sector.

Revenue Profitability And Efficiency

Vitesse Energy reported revenue of $242.0 million for FY 2024, with net income of $21.1 million and diluted EPS of $0.64. Operating cash flow stood at $155.0 million, reflecting strong cash generation from its producing assets. Capital expenditures were minimal at $73,000, highlighting the company’s capital-light model and focus on non-operated interests. This efficiency underscores Vitesse’s ability to maintain profitability while limiting reinvestment requirements.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its low-decline asset base and efficient cost structure. With operating cash flow significantly exceeding net income, Vitesse demonstrates robust cash conversion. Its capital efficiency is evident in the minimal capex outlay, allowing free cash flow to fund dividends and potential acquisitions. The non-operated strategy enhances returns by leveraging partner expertise and shared infrastructure.

Balance Sheet And Financial Health

Vitesse Energy maintains a conservative balance sheet, with $3.0 million in cash and equivalents and total debt of $121.2 million. The manageable debt level, coupled with strong operating cash flow, supports financial flexibility. The company’s focus on free cash flow generation positions it well to meet obligations while sustaining shareholder returns. Liquidity appears adequate given its low capital requirements and stable production profile.

Growth Trends And Dividend Policy

Vitesse’s growth is driven by strategic acquisitions and organic development within its existing asset base. The company prioritizes free cash flow over aggressive expansion, aligning with its dividend-focused strategy. In FY 2024, Vitesse paid a dividend of $2.1375 per share, reflecting its commitment to returning capital to shareholders. This policy appeals to income-oriented investors seeking exposure to energy sector cash flows.

Valuation And Market Expectations

The market likely values Vitesse based on its cash flow yield and dividend sustainability. With a focus on low-decline assets and disciplined capital allocation, the company trades as a yield play within the energy sector. Investors may weigh its ability to maintain dividends against commodity price volatility and acquisition opportunities. The minimal capex requirement reduces reinvestment risk, supporting a stable valuation framework.

Strategic Advantages And Outlook

Vitesse’s non-operated model provides scalability and cost efficiency, while its focus on mature basins reduces exploration risk. The company’s outlook hinges on commodity prices and its ability to execute accretive acquisitions. With a strong cash flow profile and shareholder-friendly dividend policy, Vitesse is well-positioned to navigate market cycles. Strategic advantages include its low-cost structure and partnerships with experienced operators.

Sources

Company filings, CIK 0001944558

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