Projected Income Statement: APA Corporation

Forecast Balance Sheet: APA Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 7,208 5,208 5,101 5,419 3,977 3,063 2,437 1,913
Change - -27.75% -2.05% 6.23% -26.61% -22.98% -20.44% -21.5%
Announcement Date 2/21/22 2/23/23 2/21/24 2/26/25 2/25/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: APA Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 1,113 1,807 2,333 2,851 2,740 2,132 2,336 2,311
Change - 62.35% 29.11% 22.2% -3.89% -22.19% 9.57% -1.05%
Free Cash Flow (FCF) 1 2,383 3,136 796 769 1,024 2,537 1,739 1,469
Change - 31.6% -74.62% -3.39% 33.16% 147.78% -31.46% -15.52%
Announcement Date 2/21/22 2/23/23 2/21/24 2/26/25 2/25/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: APA Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 57.68% 56.36% 64.39% 60.78% 58.12% 70.47% 66.1% 60.48%
EBIT Margin (%) 30.34% 50.39% 39% 19.53% 31.5% 44.71% 35.69% 32.83%
EBT Margin (%) 23.85% 47.26% 35.19% 15.76% 30.27% 40.91% 33.43% 30.3%
Net margin (%) 12.27% 30.28% 34.85% 8.26% 15.55% 23.93% 19.06% 17.75%
FCF margin (%) 30.06% 25.85% 9.72% 7.9% 11.11% 27.95% 21.21% 17.4%
FCF / Net Income (%) 244.91% 85.36% 27.88% 95.65% 71.41% 116.8% 111.26% 98.01%

Profitability

        
ROA 7.47% 27.78% 9.85% 7.69% 7.72% 10.96% 7.84% -
ROE - - 185.51% 33.55% 23.81% 31.01% 17.17% 15.39%

Financial Health

        
Leverage (Debt/EBITDA) 1.58x 0.76x 0.97x 0.92x 0.74x 0.48x 0.45x 0.37x
Debt / Free cash flow 3.02x 1.66x 6.41x 7.05x 3.88x 1.21x 1.4x 1.3x

Capital Intensity

        
CAPEX / Current Assets (%) 14.04% 14.89% 28.48% 29.28% 29.72% 23.48% 28.49% 27.38%
CAPEX / EBITDA (%) 24.34% 26.43% 44.23% 48.18% 51.13% 33.33% 43.1% 45.27%
CAPEX / FCF (%) 46.71% 57.62% 293.09% 370.74% 267.58% 84.03% 134.33% 157.33%

Items per share

        
Cash flow per share 1 9.323 14.84 10.13 10.25 12.66 14.88 13.09 13.25
Change - 59.22% -31.78% 1.27% 23.45% 17.51% -12% 1.2%
Dividend per Share 1 0.2375 0.75 1 1 1 1.007 1.023 1.074
Change - 215.79% 33.33% 0% 0% 0.67% 1.65% 4.95%
Book Value Per Share 1 -4.597 1.356 8.746 14.45 17.26 21.08 23.99 25.02
Change - 129.49% 545.07% 65.22% 19.45% 22.15% 13.78% 4.29%
EPS 1 2.59 11.02 9.25 2.27 3.99 6.101 4.69 4.708
Change - 325.48% -16.06% -75.46% 75.77% 52.91% -23.14% 0.39%
Nbr of stocks (in thousands) 363,274 321,512 306,719 369,947 354,669 350,352 350,352 350,352
Announcement Date 2/21/22 2/23/23 2/21/24 2/26/25 2/25/26 - - -
1USD
Estimates
2026 *2027 *
P/E 7.33x 9.54x
PBR 2.12x 1.86x
EV / Sales 2.06x 2.21x
Yield 2.25% 2.29%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
27
Last Close Price
44.73USD
Average target price
45.52USD
Spread / Average Target
+1.77%

Quarterly revenue - Rate of surprise

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!