OTCM
WLLBW
Market cap5.92bUSD
Apr 03, Last price
1.24USD
1D
-31.49%
1Q
-62.42%
IPO
-50.40%
Name
Chord Energy Corp
Chart & Performance
Profile
As of July 1, 2022, Oasis Petroleum Inc. was acquired by Whiting Petroleum Corporation, in a reverse merger transaction. Oasis Petroleum Inc., an independent exploration and production company, focuses on the acquisition and development of onshore unconventional oil and natural gas resources in the United States. It engages in the acquisition and development of oil and gas properties. As of December 31, 2021, the company had 492,355 net leasehold acres in the Williston Basin. The company sells its crude oil and natural gas to refiners, marketers, and other purchasers that have access to pipeline and rail facilities. Oasis Petroleum Inc. was founded in 2007 and is headquartered in Houston, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 5,251,082 34.76% | 3,896,641 6.85% | 3,646,794 130.82% | |||||||
Cost of revenue | 4,151,082 | 2,585,365 | 2,065,668 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,100,000 | 1,311,276 | 1,581,126 | |||||||
NOPBT Margin | 20.95% | 33.65% | 43.36% | |||||||
Operating Taxes | 263,811 | 315,249 | (46,884) | |||||||
Tax Rate | 23.98% | 24.04% | ||||||||
NOPAT | 836,189 | 996,027 | 1,628,010 | |||||||
Net income | 848,627 -17.11% | 1,023,779 -28.43% | 1,430,463 657.02% | |||||||
Dividends | (529,910) | (500,304) | (654,728) | |||||||
Dividend yield | 8.59% | 6.94% | 14.84% | |||||||
Proceeds from repurchase of equity | (444,235) | (239,339) | (132,166) | |||||||
BB yield | 7.20% | 3.32% | 3.00% | |||||||
Debt | ||||||||||
Debt current | 37,629 | 120,864 | 9,941 | |||||||
Long-term debt | 910,609 | 555,981 | 430,682 | |||||||
Deferred revenue | (396,898) | |||||||||
Other long-term liabilities | 291,535 | 172,295 | 182,475 | |||||||
Net debt | 769,087 | 258,675 | (283,103) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,097,227 | 1,819,851 | 1,924,026 | |||||||
CAPEX | (1,179,075) | (905,673) | (531,327) | |||||||
Cash from investing activities | (1,753,817) | (1,430,306) | (682,562) | |||||||
Cash from financing activities | (624,458) | (664,698) | (823,096) | |||||||
FCF | 6,766,621 | (274,186) | (2,408,190) | |||||||
Balance | ||||||||||
Cash | 36,950 | 317,998 | 593,151 | |||||||
Long term investments | 142,201 | 100,172 | 130,575 | |||||||
Excess cash | 223,338 | 541,386 | ||||||||
Stockholders' equity | 1,961,094 | 1,445,929 | ||||||||
Invested Capital | 9,889,216 | 5,562,895 | 4,305,403 | |||||||
ROIC | 10.82% | 20.19% | 54.49% | |||||||
ROCE | 9.66% | 22.29% | 30.15% | |||||||
EV | ||||||||||
Common stock shares outstanding | 52,748 | 43,398 | 32,251 | |||||||
Price | 116.92 -29.66% | 166.23 21.50% | 136.81 8.59% | |||||||
Market cap | 6,167,296 -14.51% | 7,214,050 63.50% | 4,412,259 69.61% | |||||||
EV | 6,936,383 | 7,472,725 | 4,129,156 | |||||||
EBITDA | 2,207,776 | 1,909,838 | 1,950,785 | |||||||
EV/EBITDA | 3.14 | 3.91 | 2.12 | |||||||
Interest | 56,523 | 28,630 | 25,341 | |||||||
Interest/NOPBT | 5.14% | 2.18% | 1.60% |