Stock Analysis on Net

Expand Energy Corp. (NASDAQ:EXE) 

Common Stock Valuation Ratios (Price Multiples)

Microsoft Excel

Current Valuation Ratios

Expand Energy Corp., current price multiples

Microsoft Excel
Expand Energy Corp. Chevron Corp. ConocoPhillips Exxon Mobil Corp. Occidental Petroleum Corp. Oil, Gas & Consumable Fuels Energy
Selected Financial Data
Current share price (P) $103.42
No. shares of common stock outstanding 232,699,939
 
Earnings per share (EPS) $-3.07
Operating profit per share $-3.45
Sales per share $18.30
Book value per share (BVPS) $75.48
Valuation Ratios (Price Multiples)
Price to sales (P/S) 5.65 1.23 2.01 1.32 1.32 1.38 1.38
Price to book value (P/BV) 1.37 1.57 1.70 1.70 1.03 1.61 1.63

Based on: 10-K (reporting date: 2024-12-31).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

Expand Energy Corp., historical price multiples

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Price to earnings (P/E) 4.53 2.21 1.33
Price to operating profit (P/OP) 3.49 2.84 11.94
Price to sales (P/S) 5.60 1.81 0.76 1.15
Price to book value (P/BV) 1.36 1.02 1.18 1.48

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Expand Energy Corp. P/S ratio increased from 2022 to 2023 and from 2023 to 2024.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Expand Energy Corp. P/BV ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Price to Earnings (P/E)

Expand Energy Corp., historical P/E calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
No. shares of common stock outstanding1 232,699,939 130,794,770 134,719,821 118,558,307
Selected Financial Data (US$)
Net income (loss) available to common stockholders (in millions) (714) 2,419 4,869 6,328
Earnings per share (EPS)2 -3.07 18.49 36.14 53.37
Share price1, 3 102.43 83.85 79.70 70.91
Valuation Ratio
P/E ratio4 4.53 2.21 1.33
Benchmarks
P/E Ratio, Competitors5
Chevron Corp. 15.64 13.42 8.71 16.81
ConocoPhillips 13.41 11.92 7.07 14.66
Exxon Mobil Corp. 14.21 11.49 8.01 14.11
Occidental Petroleum Corp. 19.28 13.36 4.24 23.89
P/E Ratio, Sector
Oil, Gas & Consumable Fuels 15.24 11.98 7.48 13.75
P/E Ratio, Industry
Energy 15.09 12.28 7.89 14.28

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 Data adjusted for splits and stock dividends.

2 2024 Calculation
EPS = Net income (loss) available to common stockholders ÷ No. shares of common stock outstanding
= -714,000,000 ÷ 232,699,939 = -3.07

3 Closing price as at the filing date of Expand Energy Corp. Annual Report.

4 2024 Calculation
P/E ratio = Share price ÷ EPS
= 102.43 ÷ -3.07 =

5 Click competitor name to see calculations.


Price to Operating Profit (P/OP)

Expand Energy Corp., historical P/OP calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
No. shares of common stock outstanding1 232,699,939 130,794,770 134,719,821 118,558,307
Selected Financial Data (US$)
Income (loss) from operations (in millions) (803) 3,142 3,780 704
Operating profit per share2 -3.45 24.02 28.06 5.94
Share price1, 3 102.43 83.85 79.70 70.91
Valuation Ratio
P/OP ratio4 3.49 2.84 11.94
Benchmarks
P/OP Ratio, Competitors5
Chevron Corp. 9.76 9.48 6.12 11.40
ConocoPhillips 8.50 7.61 4.57 8.66
Exxon Mobil Corp. 9.57 7.62 5.65 9.86
Occidental Petroleum Corp. 10.46 7.37 3.78 7.96
P/OP Ratio, Sector
Oil, Gas & Consumable Fuels 9.83 7.99 5.40 10.02
P/OP Ratio, Industry
Energy 9.85 8.25 5.72 10.38

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 Data adjusted for splits and stock dividends.

2 2024 Calculation
Operating profit per share = Income (loss) from operations ÷ No. shares of common stock outstanding
= -803,000,000 ÷ 232,699,939 = -3.45

3 Closing price as at the filing date of Expand Energy Corp. Annual Report.

4 2024 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 102.43 ÷ -3.45 =

5 Click competitor name to see calculations.


Price to Sales (P/S)

Expand Energy Corp., historical P/S calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
No. shares of common stock outstanding1 232,699,939 130,794,770 134,719,821 118,558,307
Selected Financial Data (US$)
Revenues (in millions) 4,259 6,047 14,123 7,301
Sales per share2 18.30 46.23 104.83 61.58
Share price1, 3 102.43 83.85 79.70 70.91
Valuation Ratio
P/S ratio4 5.60 1.81 0.76 1.15
Benchmarks
P/S Ratio, Competitors5
Chevron Corp. 1.43 1.46 1.31 1.69
ConocoPhillips 2.26 2.33 1.68 2.58
Exxon Mobil Corp. 1.41 1.24 1.12 1.17
Occidental Petroleum Corp. 1.72 1.78 1.45 1.40
P/S Ratio, Sector
Oil, Gas & Consumable Fuels 1.53 1.44 1.25 1.47
P/S Ratio, Industry
Energy 1.54 1.48 1.30 1.51

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 Data adjusted for splits and stock dividends.

2 2024 Calculation
Sales per share = Revenues ÷ No. shares of common stock outstanding
= 4,259,000,000 ÷ 232,699,939 = 18.30

3 Closing price as at the filing date of Expand Energy Corp. Annual Report.

4 2024 Calculation
P/S ratio = Share price ÷ Sales per share
= 102.43 ÷ 18.30 = 5.60

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Expand Energy Corp. P/S ratio increased from 2022 to 2023 and from 2023 to 2024.

Price to Book Value (P/BV)

Expand Energy Corp., historical P/BV calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
No. shares of common stock outstanding1 232,699,939 130,794,770 134,719,821 118,558,307
Selected Financial Data (US$)
Stockholders’ equity (in millions) 17,565 10,729 9,124 5,671
Book value per share (BVPS)2 75.48 82.03 67.73 47.83
Share price1, 3 102.43 83.85 79.70 70.91
Valuation Ratio
P/BV ratio4 1.36 1.02 1.18 1.48
Benchmarks
P/BV Ratio, Competitors5
Chevron Corp. 1.81 1.78 1.94 1.89
ConocoPhillips 1.91 2.65 2.75 2.61
Exxon Mobil Corp. 1.81 2.02 2.29 1.93
Occidental Petroleum Corp. 1.34 1.67 1.76 1.79
P/BV Ratio, Sector
Oil, Gas & Consumable Fuels 1.78 1.96 2.15 1.98
P/BV Ratio, Industry
Energy 1.82 2.03 2.25 2.05

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 Data adjusted for splits and stock dividends.

2 2024 Calculation
BVPS = Stockholders’ equity ÷ No. shares of common stock outstanding
= 17,565,000,000 ÷ 232,699,939 = 75.48

3 Closing price as at the filing date of Expand Energy Corp. Annual Report.

4 2024 Calculation
P/BV ratio = Share price ÷ BVPS
= 102.43 ÷ 75.48 = 1.36

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Expand Energy Corp. P/BV ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.