investorscraft@gmail.com

Intrinsic ValueConocoPhillips (YCP.DE)

Previous Close87.72
Intrinsic Value
Upside potential
Previous Close
87.72

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

ConocoPhillips operates as a global leader in the oil and gas exploration and production sector, with a diversified portfolio spanning conventional and unconventional resources. The company generates revenue through upstream activities, including crude oil, natural gas, LNG, and bitumen production, leveraging its extensive asset base in North America, Europe, Asia, and Australia. Its strategic focus on low-cost-of-supply assets and operational efficiency strengthens its competitive positioning in volatile energy markets. ConocoPhillips maintains a balanced mix of short-cycle unconventional plays and long-duration projects, such as LNG developments and oil sands, ensuring resilience across commodity cycles. The company’s technological expertise in shale gas and tight oil reservoirs enhances its ability to optimize production and reduce breakeven costs. With a disciplined capital allocation strategy and a strong foothold in key energy markets, ConocoPhillips is well-positioned to capitalize on global energy demand while navigating transitional industry dynamics.

Revenue Profitability And Efficiency

ConocoPhillips reported revenue of EUR 54.7 billion in FY 2024, with net income reaching EUR 9.2 billion, reflecting robust profitability. The company’s diluted EPS stood at EUR 7.81, supported by efficient operations and cost management. Operating cash flow of EUR 20.1 billion underscores strong cash generation, while capital expenditures of EUR 12.1 billion highlight disciplined reinvestment in high-return projects.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 16.9%. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures, ensuring sustainable reinvestment and shareholder returns. ConocoPhillips’ focus on low-breakeven assets enhances its resilience to commodity price fluctuations.

Balance Sheet And Financial Health

ConocoPhillips maintains a strong balance sheet, with EUR 5.6 billion in cash and equivalents and total debt of EUR 24.3 billion. The company’s leverage appears manageable, given its robust cash flow generation. Its financial health is further supported by a market capitalization of EUR 94.9 billion, reflecting investor confidence in its strategic positioning.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through strategic acquisitions and organic development, particularly in unconventional resources. Its dividend policy is shareholder-friendly, with a dividend per share of EUR 2.78, reflecting a commitment to returning capital. ConocoPhillips’ balanced approach to growth and distributions aligns with its long-term value creation strategy.

Valuation And Market Expectations

With a beta of 0.645, ConocoPhillips exhibits lower volatility compared to the broader market, appealing to risk-conscious investors. The market capitalization of EUR 94.9 billion suggests expectations of stable performance, supported by its diversified asset base and operational efficiency. Valuation metrics likely reflect confidence in its ability to navigate energy market cycles.

Strategic Advantages And Outlook

ConocoPhillips benefits from a geographically diversified portfolio, technological expertise, and a disciplined capital strategy. Its focus on low-cost assets and energy transition readiness positions it well for long-term success. The outlook remains positive, driven by global energy demand and the company’s ability to adapt to evolving market conditions.

Sources

Company filings, market data

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