XNYSTALO
Market cap1.91bUSD
Jan 10, Last price
10.64USD
1D
6.72%
1Q
-3.88%
IPO
-68.57%
Name
Talos Energy Inc
Chart & Performance
Profile
Talos Energy Inc., an independent exploration and production company, focuses on the exploration and production of oil and natural gas properties in the United States Gulf of Mexico and offshore Mexico. As of December 31, 2021, the company had proved reserves of 161.59 million barrels of oil equivalent, consisting of 107,764 thousand barrels of crude oil, 236,353 million cubic feet of natural gas, and 14,435 thousand barrels of crude oil. The company was founded in 2011 and is based 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 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,457,886 -11.75% | 1,651,980 32.74% | |||||||
Cost of revenue | 1,214,099 | 825,964 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 243,787 | 826,016 | |||||||
NOPBT Margin | 16.72% | 50.00% | |||||||
Operating Taxes | (60,597) | 2,537 | |||||||
Tax Rate | 0.31% | ||||||||
NOPAT | 304,384 | 823,479 | |||||||
Net income | 187,332 -50.95% | 381,915 -308.75% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (47,504) | (4,603) | |||||||
BB yield | 2.76% | 0.29% | |||||||
Debt | |||||||||
Debt current | 53,560 | 1,943 | |||||||
Long-term debt | 1,291,496 | 616,993 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 940,488 | 685,797 | |||||||
Net debt | 1,165,370 | 573,046 | |||||||
Cash flow | |||||||||
Cash from operating activities | 519,069 | 709,739 | |||||||
CAPEX | (323,164) | ||||||||
Cash from investing activities | (512,626) | (311,977) | |||||||
Cash from financing activities | 85,411 | (423,469) | |||||||
FCF | (1,316,818) | 637,382 | |||||||
Balance | |||||||||
Cash | 33,637 | 44,145 | |||||||
Long term investments | 146,049 | 1,745 | |||||||
Excess cash | 106,792 | ||||||||
Stockholders' equity | (346,442) | (534,223) | |||||||
Invested Capital | 4,637,696 | 2,987,734 | |||||||
ROIC | 7.98% | 27.10% | |||||||
ROCE | 5.68% | 33.67% | |||||||
EV | |||||||||
Common stock shares outstanding | 120,752 | 83,683 | |||||||
Price | 14.23 -24.63% | 18.88 92.65% | |||||||
Market cap | 1,718,301 8.76% | 1,579,935 97.16% | |||||||
EV | 2,883,671 | 2,152,981 | |||||||
EBITDA | 993,473 | 1,296,641 | |||||||
EV/EBITDA | 2.90 | 1.66 | |||||||
Interest | 173,145 | 125,498 | |||||||
Interest/NOPBT | 71.02% | 15.19% |