BSC2 Intrinsic Valuation and Fundamental Analysis - Earthstone Energy Inc - Alpha Spread
E

Earthstone Energy Inc
F:BSC2

Watchlist Manager
Earthstone Energy Inc
F:BSC2
Watchlist
Price: 19.685 EUR Market Closed
Market Cap: 2.1B EUR
Have any thoughts about
Earthstone Energy Inc?
Write Note

Intrinsic Value

The intrinsic value of one BSC2 stock under the Base Case scenario is 30.966 EUR. Compared to the current market price of 19.685 EUR, Earthstone Energy Inc is Undervalued by 36%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BSC2 Intrinsic Value
30.966 EUR
Undervaluation 36%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation Backtest
Earthstone Energy Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling BSC2 based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about BSC2?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Earthstone Energy Inc

Provide an overview of the primary business activities
of Earthstone Energy Inc.

What unique competitive advantages
does Earthstone Energy Inc hold over its rivals?

What risks and challenges
does Earthstone Energy Inc face in the near future?

Summarize the latest earnings call
of Earthstone Energy Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Earthstone Energy Inc.

Provide P/S
for Earthstone Energy Inc.

Provide P/E
for Earthstone Energy Inc.

Provide P/OCF
for Earthstone Energy Inc.

Provide P/FCFE
for Earthstone Energy Inc.

Provide P/B
for Earthstone Energy Inc.

Provide EV/S
for Earthstone Energy Inc.

Provide EV/GP
for Earthstone Energy Inc.

Provide EV/EBITDA
for Earthstone Energy Inc.

Provide EV/EBIT
for Earthstone Energy Inc.

Provide EV/OCF
for Earthstone Energy Inc.

Provide EV/FCFF
for Earthstone Energy Inc.

Provide EV/IC
for Earthstone Energy Inc.

Show me price targets
for Earthstone Energy Inc made by professional analysts.

What are the Revenue projections
for Earthstone Energy Inc?

How accurate were the past Revenue estimates
for Earthstone Energy Inc?

What are the Net Income projections
for Earthstone Energy Inc?

How accurate were the past Net Income estimates
for Earthstone Energy Inc?

What are the EPS projections
for Earthstone Energy Inc?

How accurate were the past EPS estimates
for Earthstone Energy Inc?

What are the EBIT projections
for Earthstone Energy Inc?

How accurate were the past EBIT estimates
for Earthstone Energy Inc?

Compare the revenue forecasts
for Earthstone Energy Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Earthstone Energy Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Earthstone Energy Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Earthstone Energy Inc compared to its peers.

Compare the P/E ratios
of Earthstone Energy Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Earthstone Energy Inc with its peers.

Analyze the financial leverage
of Earthstone Energy Inc compared to its main competitors.

Show all profitability ratios
for Earthstone Energy Inc.

Provide ROE
for Earthstone Energy Inc.

Provide ROA
for Earthstone Energy Inc.

Provide ROIC
for Earthstone Energy Inc.

Provide ROCE
for Earthstone Energy Inc.

Provide Gross Margin
for Earthstone Energy Inc.

Provide Operating Margin
for Earthstone Energy Inc.

Provide Net Margin
for Earthstone Energy Inc.

Provide FCF Margin
for Earthstone Energy Inc.

Show all solvency ratios
for Earthstone Energy Inc.

Provide D/E Ratio
for Earthstone Energy Inc.

Provide D/A Ratio
for Earthstone Energy Inc.

Provide Interest Coverage Ratio
for Earthstone Energy Inc.

Provide Altman Z-Score Ratio
for Earthstone Energy Inc.

Provide Quick Ratio
for Earthstone Energy Inc.

Provide Current Ratio
for Earthstone Energy Inc.

Provide Cash Ratio
for Earthstone Energy Inc.

What is the historical Revenue growth
over the last 5 years for Earthstone Energy Inc?

What is the historical Net Income growth
over the last 5 years for Earthstone Energy Inc?

What is the current Free Cash Flow
of Earthstone Energy Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Earthstone Energy Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Earthstone Energy Inc

Current Assets 211.9m
Cash & Short-Term Investments 49.5m
Receivables 135.6m
Other Current Assets 26.8m
Non-Current Assets 3.9B
PP&E 3.8B
Other Non-Current Assets 94.6m
Current Liabilities 382.7m
Accounts Payable 220.2m
Accrued Liabilities 103.1m
Other Current Liabilities 59.4m
Non-Current Liabilities 2B
Long-Term Debt 1B
Other Non-Current Liabilities 957.9m
Efficiency

Earnings Waterfall
Earthstone Energy Inc

Revenue
1.8B USD
Cost of Revenue
-474.5m USD
Gross Profit
1.3B USD
Operating Expenses
-518.9m USD
Operating Income
816.2m USD
Other Expenses
-356.6m USD
Net Income
459.7m USD

Free Cash Flow Analysis
Earthstone Energy Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Earthstone Energy reported a stellar second quarter in 2023, with production soaring above 105,000 barrels of oil equivalent (BOE) per day, driven by operational excellence and an outperforming low decline, stable production base. The company's financial strength shone, with $239 million in adjusted EBITDAX and $42 million in free cash flow for the quarter. Anticipating the close of the Novo acquisition, Earthstone plans to upshift operations towards the Northern Delaware Basin, forecasting Q4 production between 130,000 to 135,000 BOE per day, marking nearly 30% growth over Q2. This move is expected to increase Earthstone's financial scale, with anticipated free cash flow growth of over 60% in 2024, while maintaining a disciplined leverage of 1.1x and further reduction expected in 2024.

What is Earnings Call?
Fundamental Scores

BSC2 Profitability Score
Profitability Due Diligence

Earthstone Energy Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Positive Operating Income
Exceptional 1-Year Revenue Growth
64/100
Profitability
Score

Earthstone Energy Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

BSC2 Solvency Score
Solvency Due Diligence

Earthstone Energy Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
50/100
Solvency
Score

Earthstone Energy Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BSC2 Price Targets Summary
Earthstone Energy Inc

Wall Street analysts forecast BSC2 stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BSC2 is 14.63 EUR .

Lowest
Price Target
Not Available
Average
Price Target
14.63 EUR
26% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BSC2?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for BSC2 is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about BSC2 dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

BSC2 Price
Earthstone Energy Inc

1M 1M
-
6M 6M
-
1Y 1Y
+8%
3Y 3Y
+164%
5Y 5Y
+493%
10Y 10Y
-8%
Annual Price Range
19.685
52w Low
17.0818
52w High
20.8497
Price Metrics
Average Annual Return 54.27%
Standard Deviation of Annual Returns 71.63%
Max Drawdown -77%
Shares Statistics
Market Capitalization 2.1B EUR
Shares Outstanding 108 304 663
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Earthstone Energy Inc

Country

United States of America

Industry

Energy

Market Cap

2.1B EUR

Dividend Yield

0.78%

Description

Earthstone Energy, Inc. is an independent oil and gas holding company. The company is headquartered in The Woodlands, Texas and currently employs 81 full-time employees. The Company’s operating segment is oil and natural gas exploration and production. The firm is engaged in the acquisition and development of oil and gas reserves through activities that include drilling and development of undeveloped leases, as well as asset and corporate acquisitions and mergers. The Company’s operations are all in the upstream segment of the oil and natural gas industry and all its properties are onshore in the United States. The company is primarily located in the Midland Basin in West Texas, the Eagle Ford Trend in South Texas, and the Delaware Basin in New Mexico. Midland Basin has approximately 112 gross vertical and five gross horizontal producing wells. Eagle Ford Basin operated 70 gross wells and nine gross Austin Chalk wells. Williston Basin has a non-operated position in approximately 5,900 net acres in the Williston Basin of North Dakota.

Contact

TEXAS
The Woodlands
1400 Woodloch Forest Dr Ste 300
+12812984246.0
www.earthstoneenergy.com

IPO

1993-10-27

Employees

81

Officers

See Also

Discover More
What is the Intrinsic Value of one BSC2 stock?

The intrinsic value of one BSC2 stock under the Base Case scenario is 30.966 EUR.

Is BSC2 stock undervalued or overvalued?

Compared to the current market price of 19.685 EUR, Earthstone Energy Inc is Undervalued by 36%.

Back to Top