XASETELZ
Market cap892mUSD
Oct 31, Last price
25.72USD
Name
Tellurian Inc
Chart & Performance
Profile
Tellurian Inc. engages in the natural gas business worldwide. The company is developing a portfolio of natural gas production, liquefied natural gas (LNG) marketing, and infrastructure assets that includes an approximately 27.6 million tons per annum LNG export facility and an associated pipeline. It owns interests in 11,060 net acres of natural gas assets and 78 producing wells located in the Haynesville Shale trend of northern Louisiana. The company was founded in 2016 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 166,128 -57.61% | 391,926 449.88% | 71,275 90.40% | |||||||
Cost of revenue | 235,944 | 371,188 | 172,315 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (69,816) | 20,738 | (101,040) | |||||||
NOPBT Margin | 5.29% | |||||||||
Operating Taxes | 50,874 | (4,317) | 15,329 | |||||||
Tax Rate | ||||||||||
NOPAT | (120,690) | 25,055 | (116,369) | |||||||
Net income | (166,177) 233.62% | (49,810) -56.59% | (114,738) -45.54% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 115,612 | 309,021 | 418,745 | |||||||
BB yield | -27.05% | -34.91% | -33.35% | |||||||
Debt | ||||||||||
Debt current | 4,710 | 166,431 | 2,279 | |||||||
Long-term debt | 619,755 | 485,009 | 156,172 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 26,311 | 24,428 | 10,917 | |||||||
Net debt | 542,587 | 171,146 | (148,823) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (11,189) | (22,534) | (61,560) | |||||||
CAPEX | (317,505) | (377,096) | (42,657) | |||||||
Cash from investing activities | (335,505) | (565,571) | (57,865) | |||||||
Cash from financing activities | (56,397) | 789,299 | 344,962 | |||||||
FCF | (312,810) | (616,613) | (203,939) | |||||||
Balance | ||||||||||
Cash | 75,789 | 474,205 | 305,496 | |||||||
Long term investments | 6,089 | 6,089 | 1,778 | |||||||
Excess cash | 73,572 | 460,698 | 303,710 | |||||||
Stockholders' equity | (1,140,181) | (975,353) | (926,225) | |||||||
Invested Capital | 2,184,113 | 2,270,196 | 1,460,521 | |||||||
ROIC | 1.34% | |||||||||
ROCE | 1.60% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 565,678 | 526,946 | 407,615 | |||||||
Price | 0.76 -55.02% | 1.68 -45.45% | 3.08 140.63% | |||||||
Market cap | 427,426 -51.72% | 885,269 -29.49% | 1,255,454 266.51% | |||||||
EV | 970,074 | 1,056,476 | 1,106,692 | |||||||
EBITDA | 28,610 | 65,095 | (89,559) | |||||||
EV/EBITDA | 33.91 | 16.23 | ||||||||
Interest | 18,047 | 13,860 | 9,378 | |||||||
Interest/NOPBT | 66.83% |