XNYSCRC
Market cap4.59bUSD
Dec 27, Last price
50.23USD
1D
-1.89%
1Q
-2.41%
Jan 2017
135.93%
IPO
-40.56%
Name
California Resources Corp
Chart & Performance
Profile
California Resources Corporation operates as an independent oil and natural gas company. The company explores for, produces, gathers, processes, and markets crude oil, natural gas, and natural gas liquids for marketers, California refineries, and other purchasers that have access to transportation and storage facilities. As of December 31, 2021, it had interests in approximately 1.9 million net mineral acres with proved reserves totaled an estimated 480 million barrels of oil equivalent. The company also engages in the generation and sale of electricity to the local utility and the grid. The company was incorporated in 2014 and is based in Santa Clarita, California.
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 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,813,000 -13.66% | 3,258,000 27.02% | 2,565,000 59.42% | |||||||
Cost of revenue | 1,675,000 | 1,695,000 | 1,490,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,138,000 | 1,563,000 | 1,075,000 | |||||||
NOPBT Margin | 40.46% | 47.97% | 41.91% | |||||||
Operating Taxes | 184,000 | 237,000 | (396,000) | |||||||
Tax Rate | 16.17% | 15.16% | ||||||||
NOPAT | 954,000 | 1,326,000 | 1,471,000 | |||||||
Net income | 564,000 7.63% | 524,000 -14.38% | 612,000 -81.65% | |||||||
Dividends | (81,000) | (59,000) | (14,000) | |||||||
Dividend yield | 2.04% | 1.75% | 0.39% | |||||||
Proceeds from repurchase of equity | (144,000) | (312,000) | (146,000) | |||||||
BB yield | 3.63% | 9.24% | 4.12% | |||||||
Debt | ||||||||||
Debt current | 15,000 | 18,000 | 11,000 | |||||||
Long-term debt | 665,000 | 714,000 | 674,000 | |||||||
Deferred revenue | 5,000 | |||||||||
Other long-term liabilities | 568,000 | 565,000 | 6,000 | |||||||
Net debt | 159,000 | 412,000 | 379,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 653,000 | 690,000 | 660,000 | |||||||
CAPEX | (185,000) | (12,000) | (194,000) | |||||||
Cash from investing activities | (175,000) | (317,000) | (161,000) | |||||||
Cash from financing activities | (289,000) | (371,000) | (222,000) | |||||||
FCF | 881,000 | 978,000 | 1,547,000 | |||||||
Balance | ||||||||||
Cash | 496,000 | 307,000 | 305,000 | |||||||
Long term investments | 25,000 | 13,000 | 1,000 | |||||||
Excess cash | 380,350 | 157,100 | 177,750 | |||||||
Stockholders' equity | 1,494,000 | 1,020,000 | 548,000 | |||||||
Invested Capital | 3,016,650 | 2,901,900 | 2,128,250 | |||||||
ROIC | 32.24% | 52.72% | 61.07% | |||||||
ROCE | 33.50% | 51.10% | 36.16% | |||||||
EV | ||||||||||
Common stock shares outstanding | 72,500 | 77,600 | 83,000 | |||||||
Price | 54.68 25.67% | 43.51 1.87% | 42.71 81.05% | |||||||
Market cap | 3,964,300 17.41% | 3,376,376 -4.75% | 3,544,930 80.36% | |||||||
EV | 4,123,300 | 3,788,376 | 3,923,930 | |||||||
EBITDA | 1,409,000 | 1,761,000 | 1,288,000 | |||||||
EV/EBITDA | 2.93 | 2.15 | 3.05 | |||||||
Interest | 56,000 | 53,000 | 54,000 | |||||||
Interest/NOPBT | 4.92% | 3.39% | 5.02% |