XNYSMGY
Market cap4.64bUSD
Jan 08, Last price
24.28USD
1D
1.29%
1Q
-8.34%
IPO
141.35%
Name
Magnolia Oil & Gas Corp
Chart & Performance
Profile
Magnolia Oil & Gas Corporation engages in the acquisition, development, exploration, and production of oil, natural gas, and natural gas liquids reserves in the United States. Its properties are located primarily in Karnes County and the Giddings Field in South Texas principally comprising the Eagle Ford Shale and the Austin Chalk formation. As of December 31, 2021, the company's assets consisted of a total leasehold position of 4,71,263 net acres, including 23,785 net acres in Karnes and 4,47,478 net acres in the Giddings area, as well as holds 1,292 net wells with a total production capacity of 66.0 thousand barrels of oil equivalent per day. The company was incorporated in 2017 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2017‑04 | 2016‑12 | |
Income | |||||||||
Revenues | 1,226,979 -27.59% | 1,694,493 57.14% | |||||||
Cost of revenue | 611,194 | 511,845 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 615,785 | 1,182,648 | |||||||
NOPBT Margin | 50.19% | 69.79% | |||||||
Operating Taxes | 107,208 | 6,638 | |||||||
Tax Rate | 17.41% | 0.56% | |||||||
NOPAT | 508,577 | 1,176,010 | |||||||
Net income | 388,301 -56.56% | 893,837 59.69% | |||||||
Dividends | (88,077) | (75,198) | |||||||
Dividend yield | 2.20% | 1.71% | |||||||
Proceeds from repurchase of equity | (205,320) | (352,186) | |||||||
BB yield | 5.12% | 7.99% | |||||||
Debt | |||||||||
Debt current | 3,967 | ||||||||
Long-term debt | 407,103 | 395,237 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 158,690 | 101,738 | |||||||
Net debt | 5,982 | (276,237) | |||||||
Cash flow | |||||||||
Cash from operating activities | 855,789 | 1,296,687 | |||||||
CAPEX | (424,890) | (465,139) | |||||||
Cash from investing activities | (814,900) | (518,887) | |||||||
Cash from financing activities | (315,209) | (469,341) | |||||||
FCF | (25,909) | 859,068 | |||||||
Balance | |||||||||
Cash | 401,121 | 675,441 | |||||||
Long term investments | |||||||||
Excess cash | 339,772 | 590,716 | |||||||
Stockholders' equity | 677,183 | 349,828 | |||||||
Invested Capital | 2,101,557 | 1,886,451 | |||||||
ROIC | 25.51% | 60.33% | |||||||
ROCE | 25.22% | 52.88% | |||||||
EV | |||||||||
Common stock shares outstanding | 188,355 | 187,901 | |||||||
Price | 21.29 -9.21% | 23.45 24.27% | |||||||
Market cap | 4,010,078 -8.99% | 4,406,278 33.16% | |||||||
EV | 4,207,058 | 4,294,177 | |||||||
EBITDA | 940,575 | 1,425,800 | |||||||
EV/EBITDA | 4.47 | 3.01 | |||||||
Interest | 33 | 23,442 | |||||||
Interest/NOPBT | 0.01% | 1.98% |