investorscraft@gmail.com

Intrinsic ValueW&T Offshore, Inc. (WTI)

Previous Close$2.06
Intrinsic Value
Upside potential
Previous Close
$2.06

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

W&T Offshore, Inc. operates as an independent oil and natural gas producer, primarily focused on exploration, development, and production activities in the Gulf of Mexico. The company’s revenue model is driven by hydrocarbon extraction, with a portfolio of offshore assets that include both shallow and deepwater properties. W&T leverages its technical expertise to optimize production from mature fields while selectively pursuing exploration opportunities to replenish reserves. The company competes in a capital-intensive sector dominated by larger integrated players, but it maintains a niche position through cost-efficient operations and strategic acquisitions. Its market positioning is further supported by a focus on operational efficiency and hedging strategies to mitigate commodity price volatility. W&T’s ability to navigate regulatory complexities and environmental risks in offshore drilling underscores its resilience in a challenging industry landscape.

Revenue Profitability And Efficiency

W&T Offshore reported revenue of $525.3 million for FY 2024, though it recorded a net loss of $87.1 million, reflecting broader industry pressures. Operating cash flow stood at $58.8 million, while capital expenditures totaled $118.2 million, indicating reinvestment in production capabilities. The diluted EPS of -$0.59 highlights profitability challenges amid fluctuating energy prices and operational costs.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest limited near-term earnings power, though operating cash flow provides some liquidity. Capital efficiency is constrained by high exploration and production costs inherent to offshore operations. W&T’s ability to generate free cash flow remains dependent on commodity price stability and operational discipline.

Balance Sheet And Financial Health

W&T Offshore maintains $109.0 million in cash and equivalents against $394.7 million in total debt, reflecting a leveraged balance sheet. The debt load may limit financial flexibility, though the company’s hedging activities and asset base provide some mitigation. Liquidity remains a focus, with operating cash flow covering a portion of capital needs.

Growth Trends And Dividend Policy

Growth prospects are tied to reserve replenishment and production optimization in the Gulf of Mexico. The company’s modest dividend of $0.04 per share signals a cautious capital return approach, prioritizing debt management and reinvestment. Volatile energy markets and regulatory hurdles pose ongoing challenges to sustained growth.

Valuation And Market Expectations

Market expectations for W&T Offshore are tempered by its cyclical industry and leveraged position. The stock’s valuation likely reflects skepticism about near-term profitability, though upside potential exists if commodity prices rebound or operational efficiencies improve. Investors may weigh the company’s asset base against its financial risks.

Strategic Advantages And Outlook

W&T’s strategic advantages include its Gulf of Mexico expertise and cost-conscious operations. The outlook hinges on commodity price trends, debt management, and successful reserve development. While near-term headwinds persist, the company’s niche positioning and operational focus could support long-term resilience.

Sources

Company filings (10-K, 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