investorscraft@gmail.com

Intrinsic ValueBP p.l.c. (BP.L)

Previous Close£463.80
Intrinsic Value
Upside potential
Previous Close
£463.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BP p.l.c. is a global energy leader operating across integrated oil, gas, and low-carbon segments. The company’s diversified portfolio spans upstream oil production, downstream refining, and retail fuel distribution, alongside growing investments in renewable energy, biofuels, and decarbonization technologies such as hydrogen and carbon capture. BP’s strategic pivot toward low-carbon solutions positions it as a transitional player in the energy sector, balancing legacy hydrocarbon operations with emerging clean energy initiatives. Its strong retail presence, including Castrol lubricants and electric vehicle charging networks, reinforces its market adaptability. BP competes with other integrated majors like Shell and TotalEnergies, leveraging scale and technological investments to navigate volatile commodity cycles while aligning with global decarbonization trends. The company’s multi-segment approach mitigates sector-specific risks, though its long-term success hinges on executing its energy transition roadmap without compromising profitability.

Revenue Profitability And Efficiency

BP reported revenue of £189.2 billion in FY 2024, though net income remained subdued at £381 million, reflecting margin pressures from volatile energy markets and transition-related investments. Operating cash flow of £27.3 billion underscores robust underlying performance, while capital expenditures of £15.3 billion highlight continued reinvestment in both traditional and low-carbon projects. The company’s ability to generate cash despite macroeconomic headwinds demonstrates operational resilience.

Earnings Power And Capital Efficiency

Diluted EPS of 2.32p indicates modest earnings power amid high capital intensity, with significant outlays directed toward low-carbon initiatives. BP’s diversified revenue streams, including stable downstream and retail operations, provide a counterbalance to upstream volatility. The firm’s capital allocation strategy prioritizes decarbonization while maintaining shareholder returns, though returns on invested capital remain tempered by transition costs.

Balance Sheet And Financial Health

BP maintains a solid liquidity position with £34.4 billion in cash and equivalents, against total debt of £71.5 billion. The leverage ratio reflects prudent balance sheet management, though debt levels remain elevated due to strategic investments. Strong operating cash flow supports debt servicing, but sustained discipline is required to fund the energy transition without overextending financial flexibility.

Growth Trends And Dividend Policy

BP’s growth is bifurcated, with traditional oil and gas operations providing near-term cash flow while renewables and decarbonization projects represent long-term bets. The company offers a dividend yield of ~5%, with a payout of 25p per share, signaling commitment to shareholder returns. However, dividend sustainability depends on balancing transition investments with profitability in a challenging macro environment.

Valuation And Market Expectations

With a market cap of £55.8 billion and a beta of 0.38, BP trades at a discount to some peers, reflecting investor caution around transition execution risks. The valuation incorporates expectations of moderate earnings growth, with upside tied to successful scaling of low-carbon ventures and oil price stability.

Strategic Advantages And Outlook

BP’s integrated model and early-mover investments in renewables provide strategic differentiation, but execution risks loom large. The company’s ability to monetize low-carbon technologies while managing legacy declines will determine its competitive positioning. Near-term headwinds include oil price volatility and regulatory pressures, but disciplined capital allocation could position BP as a leader in the evolving energy landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount