XNYSVTLE
Market cap1.36bUSD
Jan 10, Last price
35.64USD
1D
3.76%
1Q
20.20%
Jan 2017
-87.40%
IPO
-90.52%
Name
Vital Energy Inc
Chart & Performance
Profile
Laredo Petroleum, Inc., an independent energy company, engages in the acquisition, exploration, and development of oil and natural gas properties in the Permian Basin of West Texas, the United States. The company sells oil, natural gas liquids, and natural gas. As of December 31, 2021, it had assembled 166,064 net acres in the Permian Basin; and had total proved undeveloped reserves of 86,592 thousand barrels of oil equivalent. The company was formerly known as Laredo Petroleum Holdings, Inc. and changed its name to Laredo Petroleum, Inc. in December 2013. Laredo Petroleum, Inc. was incorporated in 2006 and is headquartered in Tulsa, Oklahoma.
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 | 1,547,604 -19.43% | 1,920,796 37.78% | |||||||
Cost of revenue | 558,818 | 840,512 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 988,786 | 1,080,284 | |||||||
NOPBT Margin | 63.89% | 56.24% | |||||||
Operating Taxes | (183,337) | 5,502 | |||||||
Tax Rate | 0.51% | ||||||||
NOPAT | 1,172,123 | 1,074,782 | |||||||
Net income | 695,078 10.07% | 631,512 335.50% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 161,223 | (37,290) | |||||||
BB yield | -17.05% | 4.30% | |||||||
Debt | |||||||||
Debt current | 141,302 | 15,449 | |||||||
Long-term debt | 1,822,761 | 1,147,342 | |||||||
Deferred revenue | (13,436) | ||||||||
Other long-term liabilities | 87,968 | 77,634 | |||||||
Net debt | 1,950,002 | 1,093,993 | |||||||
Cash flow | |||||||||
Cash from operating activities | 812,956 | 829,620 | |||||||
CAPEX | (1,480,926) | (586,717) | |||||||
Cash from investing activities | (1,476,130) | (475,952) | |||||||
Cash from financing activities | 632,800 | (366,031) | |||||||
FCF | (988,666) | 797,994 | |||||||
Balance | |||||||||
Cash | 14,061 | 44,435 | |||||||
Long term investments | 24,363 | ||||||||
Excess cash | |||||||||
Stockholders' equity | (948,518) | (1,643,339) | |||||||
Invested Capital | 5,643,812 | 3,956,190 | |||||||
ROIC | 24.42% | 26.01% | |||||||
ROCE | 21.06% | 46.44% | |||||||
EV | |||||||||
Common stock shares outstanding | 20,783 | 16,867 | |||||||
Price | 45.49 -11.53% | 51.42 -14.49% | |||||||
Market cap | 945,419 9.01% | 867,301 -0.28% | |||||||
EV | 2,895,427 | 1,961,294 | |||||||
EBITDA | 1,455,733 | 1,102,905 | |||||||
EV/EBITDA | 1.99 | 1.78 | |||||||
Interest | 149,819 | 125,121 | |||||||
Interest/NOPBT | 15.15% | 11.58% |