XNYSCTRA
Market cap18bUSD
Dec 27, Last price
24.64USD
1D
0.24%
1Q
3.79%
Jan 2017
5.48%
Name
Coterra Energy Inc
Chart & Performance
Profile
Cabot Oil & Gas Corporation, an independent oil and gas company, explores for, exploits, develops, produces, and markets oil and gas properties in the United States. It primarily focuses on the Marcellus Shale with approximately 173,000 net acres in the dry gas window of the play located in Susquehanna County, Pennsylvania. The company sells its natural gas to industrial customers, local distribution companies, gas marketers, and power generation facilities through gathering systems and pipelines. As of December 31, 2019, it had proved reserves of approximately 12,903 billion cubic feet of gas; and 22 thousand barrels of oil or other liquid hydrocarbons. Cabot Oil & Gas Corporation was incorporated in 1989 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 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 5,684,000 -37.20% | 9,051,000 162.42% | 3,449,000 135.17% | |||||||
Cost of revenue | 3,457,000 | 3,377,000 | 1,710,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,227,000 | 5,674,000 | 1,739,000 | |||||||
NOPBT Margin | 39.18% | 62.69% | 50.42% | |||||||
Operating Taxes | 503,000 | 1,104,000 | 344,000 | |||||||
Tax Rate | 22.59% | 19.46% | 19.78% | |||||||
NOPAT | 1,724,000 | 4,570,000 | 1,395,000 | |||||||
Net income | 1,625,000 -60.02% | 4,065,000 251.04% | 1,158,000 476.12% | |||||||
Dividends | (890,000) | (1,992,000) | (780,000) | |||||||
Dividend yield | 4.59% | 10.15% | 8.15% | |||||||
Proceeds from repurchase of equity | (406,000) | (1,248,000) | (112,000) | |||||||
BB yield | 2.09% | 6.36% | 1.17% | |||||||
Debt | ||||||||||
Debt current | 697,000 | 120,000 | 83,000 | |||||||
Long-term debt | 2,194,000 | 2,599,000 | 3,463,000 | |||||||
Deferred revenue | 50,000 | |||||||||
Other long-term liabilities | 474,000 | 782,000 | 666,000 | |||||||
Net debt | 1,935,000 | 2,046,000 | 2,510,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,658,000 | 5,456,000 | 1,667,000 | |||||||
CAPEX | (2,099,000) | (1,710,000) | (728,000) | |||||||
Cash from investing activities | (2,059,000) | (1,674,000) | 313,000 | |||||||
Cash from financing activities | (1,317,000) | (4,145,000) | (1,086,000) | |||||||
FCF | 1,099,000 | 4,157,000 | (11,899,805) | |||||||
Balance | ||||||||||
Cash | 956,000 | 673,000 | 1,036,000 | |||||||
Long term investments | ||||||||||
Excess cash | 671,800 | 220,450 | 863,550 | |||||||
Stockholders' equity | 5,460,000 | 4,737,000 | 2,703,000 | |||||||
Invested Capital | 15,367,200 | 15,386,550 | 14,696,450 | |||||||
ROIC | 11.21% | 30.38% | 15.36% | |||||||
ROCE | 11.45% | 29.95% | 9.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 760,000 | 799,000 | 504,000 | |||||||
Price | 25.52 3.87% | 24.57 29.32% | 19.00 16.71% | |||||||
Market cap | 19,395,200 -1.20% | 19,631,430 105.01% | 9,576,000 46.86% | |||||||
EV | 21,338,200 | 21,688,430 | 12,136,000 | |||||||
EBITDA | 3,868,000 | 7,309,000 | 2,432,000 | |||||||
EV/EBITDA | 5.52 | 2.97 | 4.99 | |||||||
Interest | 73,000 | 70,000 | 62,000 | |||||||
Interest/NOPBT | 3.28% | 1.23% | 3.57% |