Enterprise Value to FCFF (EV/FCFF)
Free Cash Flow to The Firm (FCFF)
Pioneer Natural Resources Co., FCFF calculation
US$ in millions
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
1, 2 See details »
The analysis of cash flow performance from 2019 to 2023 reveals a period of significant volatility, characterized by a sharp growth phase peaking in 2022 followed by a contraction in 2023.
- Operating Cash Flow Trends
- Net cash provided by operating activities experienced a decline in 2020, falling to 2,083 million USD from 3,115 million USD in 2019. This was followed by a period of rapid expansion, with values increasing to 6,059 million USD in 2021 and reaching a peak of 11,348 million USD in 2022. A downward trend is observed in 2023, as operating cash flow retracted to 8,448 million USD.
- Free Cash Flow to the Firm (FCFF) Dynamics
- FCFF exhibited a more aggressive growth trajectory than operating cash flow. Starting at 141 million USD in 2019, FCFF rose to 511 million USD in 2020 and surged to 6,122 million USD in 2021. The metric peaked in 2022 at 7,791 million USD before experiencing a significant decline to 3,834 million USD in 2023.
- Comparative Analysis of Cash Flow Components
- A notable divergence occurred in 2020, where FCFF increased despite a decrease in net cash provided by operating activities, suggesting a significant reduction in capital expenditures during that period. In contrast, 2023 shows a sharper percentage decrease in FCFF compared to the decrease in operating cash flow, indicating a higher allocation of operating cash toward capital investments or other outflows relative to the previous year.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Interest Paid, Net of Tax
Pioneer Natural Resources Co., interest paid, net of tax calculation
US$ in millions
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
2 2023 Calculation
Cash payments for interest, tax = Cash payments for interest × EITR
= 127 × 22.00% = 28
3 2023 Calculation
Capitalized interest, tax = Capitalized interest × EITR
= 0 × 22.00% = 0
The net-of-tax interest profile indicates a period of general stability with a moderate increase in cash outflows during the middle of the observed period, followed by a recent decline.
- Cash Payments for Interest, Net of Tax
- Cash outflows for interest remained relatively flat between 2019 and 2020, moving from 93 million US$ to 92 million US$. A rising trend was observed between 2021 and 2022, where payments peaked at 109 million US$. This trend reversed in 2023, with expenditures decreasing to 99 million US$, suggesting a possible reduction in total debt obligations or a shift in the cost of borrowing.
- Capitalized Interest, Net of Tax
- A downward trend in capitalized interest is evident. Amounts remained constant at 4 million US$ in 2019 and 2020, before declining to 2 million US$ in 2021. The lack of recorded values for 2022 and 2023 suggests that the company ceased capitalizing interest costs, which typically occurs when there are fewer qualifying long-term capital projects under construction.
- Effective Income Tax Rate (EITR)
- The effective income tax rate exhibited minimal volatility over the five-year period. The rate was held constant at 23% from 2019 to 2021, experienced a slight decrease to 21% in 2022, and settled at 22% in 2023. This stability ensures that changes in net-of-tax interest figures are primarily driven by underlying interest expenses rather than fluctuations in tax policy.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?
Enterprise Value to FCFF Ratio, Current
Pioneer Natural Resources Co., current EV/FCFF calculation, comparison to benchmarks
| Selected Financial Data (US$ in millions) | |
| Enterprise value (EV) | 59,607) |
| Free cash flow to the firm (FCFF) | 3,834) |
| Valuation Ratio | |
| EV/FCFF | 15.55 |
| Benchmarks | |
| EV/FCFF, Competitors1 | |
| Chevron Corp. | 26.61 |
| ConocoPhillips | 22.63 |
| ExxonMobil Holdings Corp. | 28.81 |
| EV/FCFF, Sector | |
| Oil, Gas & Consumable Fuels | 20.31 |
| EV/FCFF, Industry | |
| Energy | 20.21 |
Based on: 10-K (reporting date: 2023-12-31).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
Pioneer Natural Resources Co., historical EV/FCFF calculation, comparison to benchmarks
| Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Enterprise value (EV)1 | 59,607) | 52,411) | 57,606) | 34,388) | 24,501) | |
| Free cash flow to the firm (FCFF)2 | 3,834) | 7,791) | 6,122) | 511) | 141) | |
| Valuation Ratio | ||||||
| EV/FCFF3 | 15.55 | 6.73 | 9.41 | 67.23 | 173.74 | |
| Benchmarks | ||||||
| EV/FCFF, Competitors4 | ||||||
| Chevron Corp. | 14.85 | 8.27 | 13.33 | — | — | |
| ConocoPhillips | 15.38 | 7.43 | 10.72 | — | — | |
| ExxonMobil Holdings Corp. | 12.47 | 7.84 | 10.06 | — | — | |
| EV/FCFF, Sector | ||||||
| Oil, Gas & Consumable Fuels | 13.63 | 7.91 | 11.15 | — | — | |
| EV/FCFF, Industry | ||||||
| Energy | 13.96 | 8.54 | 11.54 | — | — | |
Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).
3 2023 Calculation
EV/FCFF = EV ÷ FCFF
= 59,607 ÷ 3,834 = 15.55
4 Click competitor name to see calculations.
The Enterprise Value to Free Cash Flow to the Firm (EV/FCFF) ratio exhibited a precipitous decline from 2019 through 2022, followed by a significant increase in 2023. This trend indicates a period of rapid expansion in cash flow generation that initially outpaced the growth of the firm's total valuation, before a subsequent contraction in cash flows led to a valuation multiple expansion.
- Enterprise Value Trends
- Enterprise value demonstrated a general upward trajectory, increasing from US$ 24,501 million in 2019 to US$ 59,607 million by 2023. The most aggressive growth occurred between 2020 and 2021, where the value rose by approximately 67%, reflecting a substantial increase in the market's valuation of the entity's operations and debt.
- Free Cash Flow to the Firm (FCFF) Performance
- FCFF experienced extreme volatility and exponential growth in the early part of the period. From a baseline of US$ 141 million in 2019, FCFF surged to a peak of US$ 7,791 million in 2022. However, this growth trend reversed in 2023, with FCFF falling to US$ 3,834 million, representing a reduction of approximately 50.7% from the previous year's peak.
- EV/FCFF Ratio Interpretation
- The EV/FCFF ratio transitioned from an exceptionally high 173.74 in 2019 to a low of 6.73 in 2022. This contraction suggests that during this window, the company's ability to generate cash flow improved at a rate far exceeding the growth of its enterprise value, leading to a more compressed and efficient valuation multiple. The rise of the ratio to 15.55 in 2023 is attributed to the simultaneous increase in enterprise value and the sharp decline in FCFF, indicating a reduction in the immediate cash-generating capacity relative to the total firm value.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?