Projected Income Statement: APA Corporation

Forecast Balance Sheet: 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 2,872 2,199 1,773
Change - -27.75% -2.05% 6.23% -26.61% -27.78% -23.43% -19.37%
Announcement Date 21/02/22 23/02/23 21/02/24 26/02/25 25/02/26 - - -
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 2,125 2,501 2,422
Change - 62.35% 29.11% 22.2% -3.89% -22.46% 17.69% -3.14%
Free Cash Flow (FCF) 1 2,383 3,136 796 769 1,024 2,799 1,867 1,262
Change - 31.6% -74.62% -3.39% 33.16% 173.34% -33.29% -32.41%
Announcement Date 21/02/22 23/02/23 21/02/24 26/02/25 25/02/26 - - -
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% 70.07% 68.5% 61%
EBIT Margin (%) 30.34% 50.39% 39% 19.53% 31.5% 47.19% 39.92% 32.68%
EBT Margin (%) 23.85% 47.26% 35.19% 15.76% 30.27% 44.26% 38.68% 32.7%
Net margin (%) 12.27% 30.28% 34.85% 8.26% 15.55% 25% 21.66% 17.63%
FCF margin (%) 30.06% 25.85% 9.72% 7.9% 11.11% 27.93% 21.42% 14.5%
FCF / Net Income (%) 244.91% 85.36% 27.88% 95.65% 71.41% 111.75% 98.91% 82.26%

Profitability

        
ROA 7.47% 27.78% 9.85% 7.69% 7.72% 12.73% 10.46% -
ROE - - 185.51% 33.55% 23.81% 35.49% 22.47% 17.68%

Financial Health

        
Leverage (Debt/EBITDA) 1.58x 0.76x 0.97x 0.92x 0.74x 0.41x 0.37x 0.33x
Debt / Free cash flow 3.02x 1.66x 6.41x 7.05x 3.88x 1.03x 1.18x 1.4x

Capital Intensity

        
CAPEX / Current Assets (%) 14.04% 14.89% 28.48% 29.28% 29.72% 21.2% 28.69% 27.84%
CAPEX / EBITDA (%) 24.34% 26.43% 44.23% 48.18% 51.13% 30.26% 41.88% 45.63%
CAPEX / FCF (%) 46.71% 57.62% 293.09% 370.74% 267.58% 75.91% 133.91% 191.91%

Items per share

        
Cash flow per share 1 9.323 14.84 10.13 10.25 12.66 15.28 14.83 13.88
Change - 59.22% -31.78% 1.27% 23.45% 20.68% -2.92% -6.39%
Dividend per Share 1 0.2375 0.75 1 1 1 1 1.023 1.074
Change - 215.79% 33.33% 0% 0% 0% 2.33% 4.95%
Book Value Per Share 1 -4.597 1.356 8.746 14.45 17.26 21.13 24.65 25.39
Change - 129.49% 545.07% 65.22% 19.45% 22.4% 16.68% 3%
EPS 1 2.59 11.02 9.25 2.27 3.99 7.347 5.784 4.831
Change - 325.48% -16.06% -75.46% 75.77% 84.14% -21.27% -16.48%
Nbr of stocks (in thousands) 363,274 321,512 306,719 369,947 354,669 335,756 335,756 335,756
Announcement Date 21/02/22 23/02/23 21/02/24 26/02/25 25/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E 6.07x 7.72x
PBR 2.11x 1.81x
EV / Sales 1.78x 1.97x
Yield 2.24% 2.29%

EPS & Dividend

EPS & Dividend - APA Corporation


Y-o-Y evolution of P/E

Valuation ratios - P/E - APA Corporation
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - APA Corporation
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - APA Corporation
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
28
Last Close Price
44.63USD
Average target price
49.65USD
Spread / Average Target
+11.26%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - APA Corporation