GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Tullow Oil PLC (OTCPK:TUWOY) » Definitions » Intrinsic Value: Projected FCF

Tullow Oil (Tullow Oil) Intrinsic Value: Projected FCF : $1.85 (As of Apr. 26, 2024)


View and export this data going back to . Start your Free Trial

What is Tullow Oil Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-26), Tullow Oil's Intrinsic Value: Projected FCF is $1.85. The stock price of Tullow Oil is $0.21. Therefore, Tullow Oil's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.

The historical rank and industry rank for Tullow Oil's Intrinsic Value: Projected FCF or its related term are showing as below:

TUWOY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.11   Med: 0.76   Max: 25.83
Current: 0.11

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Tullow Oil was 25.83. The lowest was 0.11. And the median was 0.76.

TUWOY's Price-to-Projected-FCF is ranked better than
97.79% of 679 companies
in the Oil & Gas industry
Industry Median: 0.85 vs TUWOY: 0.11

Tullow Oil Intrinsic Value: Projected FCF Historical Data

The historical data trend for Tullow Oil's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Tullow Oil Intrinsic Value: Projected FCF Chart

Tullow Oil Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.38 0.23 0.64 1.31 1.55

Tullow Oil Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.64 - 1.31 - 1.55

Competitive Comparison of Tullow Oil's Intrinsic Value: Projected FCF

For the Oil & Gas E&P subindustry, Tullow Oil's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Tullow Oil's Price-to-Projected-FCF Distribution in the Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Tullow Oil's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Tullow Oil's Price-to-Projected-FCF falls into.



Tullow Oil Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Tullow Oil's Free Cash Flow(6 year avg) = $655.70.

Tullow Oil's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)/0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*655.7+-359.4/0.8)/2970.951
=1.95

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Tullow Oil  (OTCPK:TUWOY) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Tullow Oil's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.21/1.949963005608
=0.11

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Tullow Oil Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Tullow Oil's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Tullow Oil (Tullow Oil) Business Description

Industry
Address
566 Chiswick High Road, Building 9 Chiswick Park, London, GBR, W4 5XT
Tullow Oil PLC is an independent oil and gas exploration and production company. The company conducts exploration, appraisal, and development activities in African and Atlantic regions. The majority of revenue is derived from West African assets, with a focus in offshore fields. Assets used in oil and gas production are acquired through licenses. Tullow depends on seismic and geophysical data to assess potential oil in its fields. The Group's reportable segment are Ghana, Non-operated, Kenya and Exploration. Traditionally, the company has paid the host government several taxes as well as land rentals, training, and ongoing license costs to operate in its primary regions.

Tullow Oil (Tullow Oil) Headlines

From GuruFocus

azValor Asset Management Comments on Tullow Oil

By Holly LaFon Holly LaFon 09-18-2019

Bernard Horn Comments on Tullow Oil

By Vera Yuan Vera Yuan 08-07-2014

Baron Emerging Markets Fund Comments on Sberbank of Tullow Oil plc

By Holly LaFon Holly LaFon 02-16-2017

Bernard Horn Comments on Tullow Oil

By Vera Yuan Vera Yuan 10-30-2014

AzValor Comments on Tullow Oil

By Sydnee Gatewood Sydnee Gatewood 02-27-2020

AzValor Asset Management's 4th-Quarter 2019 Letter

By Sydnee Gatewood Sydnee Gatewood 02-27-2020