XNYSSM
Market cap4.88bUSD
Jan 08, Last price
42.65USD
1D
-0.07%
1Q
-4.99%
Jan 2017
23.69%
Name
SM Energy Co
Chart & Performance
Profile
SM Energy Company, an independent energy company, engages in the acquisition, exploration, development, and production of oil, natural gas, and natural gas liquids in the state of Texas. As of February 24, 2022, it had 492.0 million barrels of oil equivalent of estimated proved reserves. It also has working interests in 825 gross productive oil wells and 483 gross productive gas wells in the Midland Basin and South Texas. The company was formerly known as St. Mary Land & Exploration Company and changed its name to SM Energy Company in May 2010. SM Energy Company was founded in 1908 and is headquartered in Denver, Colorado.
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 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 2,373,886 -29.05% | 3,345,906 28.79% | |||||||
Cost of revenue | 1,375,087 | 1,339,250 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 998,799 | 2,006,656 | |||||||
NOPBT Margin | 42.07% | 59.97% | |||||||
Operating Taxes | 96,322 | 283,818 | |||||||
Tax Rate | 9.64% | 14.14% | |||||||
NOPAT | 902,477 | 1,722,838 | |||||||
Net income | 817,880 -26.45% | 1,111,952 2,969.23% | |||||||
Dividends | (71,614) | (19,637) | |||||||
Dividend yield | 1.55% | 0.45% | |||||||
Proceeds from repurchase of equity | (225,047) | (54,168) | |||||||
BB yield | 4.87% | 1.25% | |||||||
Debt | |||||||||
Debt current | 10,114 | ||||||||
Long-term debt | 1,624,038 | 1,595,831 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 160,734 | 178,976 | |||||||
Net debt | 1,007,874 | 1,136,482 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,574,394 | 1,686,406 | |||||||
CAPEX | (1,099,342) | (879,934) | |||||||
Cash from investing activities | (1,098,685) | (880,263) | |||||||
Cash from financing activities | (304,543) | (693,861) | |||||||
FCF | 408,836 | 1,146,432 | |||||||
Balance | |||||||||
Cash | 616,164 | 444,998 | |||||||
Long term investments | 24,465 | ||||||||
Excess cash | 497,470 | 302,168 | |||||||
Stockholders' equity | 2,050,829 | 1,305,755 | |||||||
Invested Capital | 4,878,800 | 4,318,780 | |||||||
ROIC | 19.62% | 42.11% | |||||||
ROCE | 17.38% | 40.94% | |||||||
EV | |||||||||
Common stock shares outstanding | 119,240 | 124,084 | |||||||
Price | 38.72 11.17% | 34.83 18.15% | |||||||
Market cap | 4,616,973 6.83% | 4,321,846 18.52% | |||||||
EV | 5,624,847 | 5,458,328 | |||||||
EBITDA | 1,689,280 | 2,007,260 | |||||||
EV/EBITDA | 3.33 | 2.72 | |||||||
Interest | 91,630 | 120,346 | |||||||
Interest/NOPBT | 9.17% | 6.00% |