HGJ1 Intrinsic Valuation and Fundamental Analysis - Denbury Inc - Alpha Spread

Denbury Inc
F:HGJ1

Watchlist Manager
Denbury Inc Logo
Denbury Inc
F:HGJ1
Watchlist
Price: 82 EUR -1.8% Market Closed
Market Cap: 4.1B EUR
Have any thoughts about
Denbury Inc?
Write Note

Intrinsic Value

The intrinsic value of one HGJ1 stock under the Base Case scenario is 64.6 EUR. Compared to the current market price of 82 EUR, Denbury Inc is Overvalued by 21%.

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

HGJ1 Intrinsic Value
64.6 EUR
Overvaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Denbury Inc

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

Run backtest to discover the historical profit from buying and selling HGJ1 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 HGJ1?
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 Denbury Inc

Provide an overview of the primary business activities
of Denbury Inc.

What unique competitive advantages
does Denbury Inc hold over its rivals?

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

Summarize the latest earnings call
of Denbury Inc.

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

Show all valuation multiples
for Denbury Inc.

Provide P/S
for Denbury Inc.

Provide P/E
for Denbury Inc.

Provide P/OCF
for Denbury Inc.

Provide P/FCFE
for Denbury Inc.

Provide P/B
for Denbury Inc.

Provide EV/S
for Denbury Inc.

Provide EV/GP
for Denbury Inc.

Provide EV/EBITDA
for Denbury Inc.

Provide EV/EBIT
for Denbury Inc.

Provide EV/OCF
for Denbury Inc.

Provide EV/FCFF
for Denbury Inc.

Provide EV/IC
for Denbury Inc.

Show me price targets
for Denbury Inc made by professional analysts.

What are the Revenue projections
for Denbury Inc?

How accurate were the past Revenue estimates
for Denbury Inc?

What are the Net Income projections
for Denbury Inc?

How accurate were the past Net Income estimates
for Denbury Inc?

What are the EPS projections
for Denbury Inc?

How accurate were the past EPS estimates
for Denbury Inc?

What are the EBIT projections
for Denbury Inc?

How accurate were the past EBIT estimates
for Denbury Inc?

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

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

Compare historical revenue growth rates
of Denbury Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Denbury Inc.

Provide ROE
for Denbury Inc.

Provide ROA
for Denbury Inc.

Provide ROIC
for Denbury Inc.

Provide ROCE
for Denbury Inc.

Provide Gross Margin
for Denbury Inc.

Provide Operating Margin
for Denbury Inc.

Provide Net Margin
for Denbury Inc.

Provide FCF Margin
for Denbury Inc.

Show all solvency ratios
for Denbury Inc.

Provide D/E Ratio
for Denbury Inc.

Provide D/A Ratio
for Denbury Inc.

Provide Interest Coverage Ratio
for Denbury Inc.

Provide Altman Z-Score Ratio
for Denbury Inc.

Provide Quick Ratio
for Denbury Inc.

Provide Current Ratio
for Denbury Inc.

Provide Cash Ratio
for Denbury Inc.

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

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

What is the current Free Cash Flow
of Denbury Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Denbury Inc

Current Assets 211m
Cash & Short-Term Investments 1m
Receivables 153m
Other Current Assets 57m
Non-Current Assets 2.3B
PP&E 2.1B
Intangibles 75m
Other Non-Current Assets 111m
Current Liabilities 297m
Accounts Payable 221m
Accrued Liabilities 5m
Other Current Liabilities 71m
Non-Current Liabilities 544m
Long-Term Debt 85m
Other Non-Current Liabilities 459m
Efficiency

Earnings Waterfall
Denbury Inc

Revenue
1.5B USD
Cost of Revenue
-612.5m USD
Gross Profit
878.2m USD
Operating Expenses
-399.5m USD
Operating Income
478.7m USD
Other Expenses
3.3m USD
Net Income
482m USD

Free Cash Flow Analysis
Denbury Inc

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

Denbury had a solid first quarter with operating cash flow reaching $140 million, exceeding capital expenditures by $20 million, and sustaining near record safety performance. Sales volumes averaged 47,700 barrels of oil equivalent per day (BOE/d), which is an increase from the previous quarter, with a forecast for similar production levels in the next quarter. The company maintains a $510 million capital expenditure midpoint for the year, with a slight increase expected in Q2 due to Carbon Capture, Utilization, and Storage (CCUS) investments. The focus on the Cedar Creek Anticline (CCA) Enhanced Oil Recovery (EOR) project yielded the first recycle facility coming online, with expectations of starting EOR production in the current quarter and projections to reach 2,000 BOE/d by year-end. This figure is anticipated to peak at 7,500 to 12,500 BOE/d in late 2024, contributing to future production growth and improved cash margins. Denbury's CCUS endeavors include securing a new CO2 storage site in Texas, submitting well permit applications for the Leo site in Mississippi, and drilling test wells at the Orion site in Alabama, aligning with the goal of capturing 30 million metric tons of CO2 per year by year-end.

What is Earnings Call?
Fundamental Scores

HGJ1 Profitability Score
Profitability Due Diligence

Denbury Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

53/100
Profitability
Score

Denbury Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

HGJ1 Solvency Score
Solvency Due Diligence

Denbury Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
59/100
Solvency
Score

Denbury Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HGJ1 Price Targets Summary
Denbury Inc

Wall Street analysts forecast HGJ1 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HGJ1 is 87.82 EUR .

Lowest
Price Target
Not Available
Average
Price Target
87.82 EUR
7% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for HGJ1?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for HGJ1 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 HGJ1 dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

HGJ1 Price
Denbury Inc

1M 1M
-
6M 6M
-
1Y 1Y
-9%
3Y 3Y
+32%
5Y 5Y
+445%
10Y 10Y
+445%
Annual Price Range
82
52w Low
82
52w High
94
Price Metrics
Average Annual Return 129.81%
Standard Deviation of Annual Returns 131.54%
Max Drawdown -31%
Shares Statistics
Market Capitalization 4.1B EUR
Shares Outstanding 50 277 200
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Denbury Inc Logo
Denbury Inc

Country

United States of America

Industry

Energy

Market Cap

4.1B EUR

Dividend Yield

0%

Description

Denbury Inc. is an independent energy company, engages in the operation and production of oil and natural gas reserves. The company is headquartered in Plano, Texas and currently employs 716 full-time employees. The company went IPO on 2020-09-21. The firm's operations are focused in two operating areas: the Gulf Coast and Rocky Mountain regions. The firm's properties with proved and producing reserves in the Gulf Coast region are situated in Mississippi, Texas, and Louisiana, and in the Rocky Mountain region are situated in Montana, North Dakota and Wyoming. The firm is focused on developing its properties through a combination of exploration, exploitation, drilling and practices, with emphasis relating to carbon dioxide enhanced oil recovery (CO2 EOR) operations. The firm's primary Gulf Coast carbon dioxide (CO2) source is Jackson Dome, which is located near Jackson, Mississippi.

Contact

TEXAS
Plano
5851 Legacy Circle, Suite 1200
+19726732000.0
www.denbury.com

IPO

2020-09-21

Employees

716

Officers

See Also

Discover More
What is the Intrinsic Value of one HGJ1 stock?

The intrinsic value of one HGJ1 stock under the Base Case scenario is 64.6 EUR.

Is HGJ1 stock undervalued or overvalued?

Compared to the current market price of 82 EUR, Denbury Inc is Overvalued by 21%.

Back to Top