XNYSBTE
Market cap1.87bUSD
Dec 23, Last price
2.38USD
1D
3.93%
1Q
-24.92%
Jan 2017
-51.23%
IPO
-95.59%
Name
Baytex Energy Corp
Chart & Performance
Profile
Baytex Energy Corp., an energy company, engages in the acquisition, development, and production of crude oil and natural gas in the Western Canadian Sedimentary Basin and in the Eagle Ford, the United States. The company offers light oil and condensate, heavy oil, natural gas liquids, and natural gas. It holds interest in the Eagle Ford property in Texas; Viking and Lloydminster properties in Alberta and Saskatchewan; and Peace River and Duvernay properties in Alberta. Baytex Energy Corp. was founded in 1993 and is headquartered in Calgary, Canada.
Valuation
Title CAD 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 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,382,621 17.08% | 2,889,045 54.64% | 1,868,195 91.52% | |||||||
Cost of revenue | 2,620,825 | 1,890,021 | 1,316,622 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 761,796 | 999,024 | 551,573 | |||||||
NOPBT Margin | 22.52% | 34.58% | 29.52% | |||||||
Operating Taxes | (283,226) | 35,310 | 81,240 | |||||||
Tax Rate | 3.53% | 14.73% | ||||||||
NOPAT | 1,045,022 | 963,714 | 470,333 | |||||||
Net income | (233,356) -127.27% | 855,605 -46.98% | 1,613,600 -166.16% | |||||||
Dividends | (37,519) | |||||||||
Dividend yield | 1.22% | |||||||||
Proceeds from repurchase of equity | (221,932) | (158,977) | ||||||||
BB yield | 7.19% | 4.64% | ||||||||
Debt | ||||||||||
Debt current | 13,391 | 3,521 | 2,938 | |||||||
Long-term debt | 2,456,613 | 940,184 | 1,392,290 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 629,322 | 585,319 | 732,603 | |||||||
Net debt | 2,414,189 | 938,241 | 1,402,993 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,295,731 | 1,172,872 | 712,384 | |||||||
CAPEX | (1,056,117) | (524,042) | (315,767) | |||||||
Cash from investing activities | (1,511,630) | (488,992) | (310,760) | |||||||
Cash from financing activities | 266,250 | (678,416) | (401,624) | |||||||
FCF | (834,886) | 701,048 | (822,044) | |||||||
Balance | ||||||||||
Cash | 55,815 | 5,464 | (7,765) | |||||||
Long term investments | ||||||||||
Excess cash | ||||||||||
Stockholders' equity | 3,632,010 | 2,940,538 | 2,197,770 | |||||||
Invested Capital | 6,894,966 | 4,552,903 | 4,331,395 | |||||||
ROIC | 18.26% | 21.69% | 12.62% | |||||||
ROCE | 11.01% | 20.73% | 12.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 704,896 | 563,835 | 571,610 | |||||||
Price | 4.38 -27.96% | 6.08 55.50% | 3.91 466.67% | |||||||
Market cap | 3,087,444 -9.94% | 3,428,117 53.38% | 2,234,995 477.74% | |||||||
EV | 5,501,633 | 4,366,358 | 3,637,988 | |||||||
EBITDA | 2,779,611 | 1,586,074 | (434,201) | |||||||
EV/EBITDA | 1.98 | 2.75 | ||||||||
Interest | 171,767 | 80,386 | 92,069 | |||||||
Interest/NOPBT | 22.55% | 8.05% | 16.69% |