investorscraft@gmail.com

Intrinsic Value of National Fuel Gas Company (NFG)

Previous Close$82.82
Intrinsic Value
Upside potential
Previous Close
$82.82

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

National Fuel Gas Company (NFG) operates as a diversified energy company with a focus on natural gas production, transportation, and distribution. The company operates through four segments: Exploration and Production, Pipeline and Storage, Gathering, and Utility. NFG serves residential, commercial, and industrial customers primarily in the northeastern U.S., leveraging its integrated midstream and downstream infrastructure. Its vertically integrated model provides stability across commodity cycles, while its regulated utility segment ensures steady cash flows. NFG competes in a mature but evolving energy market, where its strategic asset base and regional footprint position it as a reliable provider. The company’s emphasis on low-cost Appalachian basin production and pipeline connectivity enhances its competitive edge. NFG’s balanced exposure to both regulated and unregulated operations mitigates volatility risks while supporting long-term growth in natural gas demand.

Revenue Profitability And Efficiency

In FY 2024, NFG reported revenue of $1.94 billion, with net income of $77.5 million and diluted EPS of $0.84. Operating cash flow stood at $1.07 billion, reflecting strong operational performance. Capital expenditures totaled $931 million, indicating significant reinvestment in infrastructure and production capabilities. The company’s ability to generate robust cash flow despite volatile commodity prices underscores its operational efficiency and disciplined cost management.

Earnings Power And Capital Efficiency

NFG’s earnings power is supported by its diversified operations, with the regulated utility segment providing stable income and the exploration segment offering upside from commodity prices. The company’s capital efficiency is evident in its ability to fund growth while maintaining financial flexibility. Operating cash flow coverage of capital expenditures highlights prudent allocation of resources, though leverage remains a consideration given total debt of $2.78 billion.

Balance Sheet And Financial Health

NFG’s balance sheet shows $38.2 million in cash and equivalents against total debt of $2.78 billion, indicating moderate leverage. The company’s financial health is supported by consistent cash flow generation, though its debt load requires careful management. NFG’s ability to service debt and fund dividends relies on sustained operational performance and disciplined capital allocation.

Growth Trends And Dividend Policy

NFG has demonstrated a commitment to shareholder returns, with a dividend per share of $2.06 in FY 2024. Growth trends are driven by Appalachian basin production and midstream expansion, though commodity price volatility poses risks. The company’s dividend policy reflects its focus on balancing reinvestment with returns, supported by its regulated utility earnings.

Valuation And Market Expectations

NFG’s valuation reflects its mixed exposure to regulated stability and commodity-driven growth. Market expectations likely hinge on natural gas demand trends and the company’s ability to execute its capital program. The dividend yield and cash flow generation may appeal to income-focused investors, while growth prospects depend on operational execution and commodity price movements.

Strategic Advantages And Outlook

NFG’s strategic advantages include its integrated operations, regional footprint, and low-cost production assets. The outlook remains cautiously optimistic, with growth tied to natural gas demand and infrastructure investments. Regulatory support for clean energy could benefit NFG’s utility segment, while commodity price recovery may enhance exploration earnings. The company’s ability to navigate market cycles will be critical to long-term success.

Sources

10-K, company filings

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