Expand Energy Corporation (EXE)
Valor JustoFundamental
81
Preço
$85.96
Capitalização de Mercado
$21.20B
Parte 1 · Quanto vale a empresa
Visão Geral
Expand Energy drills and produces natural gas, formed by the 2024 merger of Chesapeake Energy and Southwestern Energy into the largest natural gas producer in the United States. Its wells sit in two shale regions, the Appalachian basin in Pennsylvania, West Virginia and Ohio and the Haynesville basin in Louisiana, and roughly 92% of what it produces is natural gas rather than oil, with small amounts of oil and natural gas liquids alongside it.
Como gera receita
Revenue comes from selling the natural gas, oil and natural gas liquids it extracts at prevailing market prices, which the company partly locks in ahead of time through hedging contracts to smooth out the swings. It has no control over the price it receives the way a branded consumer company would; profitability instead depends on producing at low enough cost per unit that even a weak gas price still leaves a margin, and on growing sales tied to new gas-fired power plants and LNG export terminals.
Vantagem competitiva
Nenhuma vantagem identificada · NenhumaNatural gas is a commodity: one producer's molecule is interchangeable with another's, and Expand Energy has no ability to charge more than the market price regardless of how large or efficient it is. Being the largest US gas producer gives it scale advantages in cost and infrastructure access, but that lowers costs rather than creating pricing power or locking in customers.
O que impulsiona a procura
CíclicoNatural gas prices move sharply with weather, how much gas is in storage, and how much demand comes from LNG export terminals and power plants, so revenue can swing significantly between quarters even if the company's own production stays steady. A structurally new driver — gas-fired electricity for data centres and AI computing — is adding demand, but the underlying commodity price remains volatile.
Principais riscos
- Natural gas price volatility — The company states that a sustained period of low natural gas, oil or NGL prices is likely to have a material adverse effect on its financial condition and results of operations.
- Uncertainty in reserve estimates — Estimated gas and oil reserves are inherently uncertain and often differ from the quantities actually recovered, which can lead to future write-downs or lower-than-expected output from existing wells.
- Climate and methane regulation — EPA methane rules, potential emissions charges and evolving regulation of LNG exports could raise compliance costs or restrict how and where the company can produce and sell gas.
- Limits on tax attributes from the merger — The 2024 merger with Southwestern Energy triggered an annual limitation on how much of the company's accumulated tax attributes it can use, reducing a benefit that would otherwise have lowered future cash taxes.
Os argumentos a favor
Buyers argue that Expand Energy's scale as the largest US gas producer gives it a low-cost position across two premier shale basins, that growing gas demand from LNG exports and new gas-fired power plants for data centres supports prices over time, and that continued debt reduction strengthens the balance sheet through the commodity cycle.
Os argumentos contra
Sellers fear that natural gas prices are inherently volatile and outside the company's control, that stricter methane and emissions regulation could raise costs, and that a leveraged balance sheet inherited from recent mergers leaves less room to absorb a prolonged period of weak gas prices.
Written by the editors, published on 18 de agosto de 2026
Direct competitors
Who this company fights with for the same customers
Generated on 18 de setembro de 2026 with claude-haiku-4-5 — shared with all users
EQT is the other giant of Appalachian shale gas, selling the same Marcellus and Utica dry gas into the same pipelines and to the same utility, industrial and LNG-bound buyers.
Antero drills the same southwest Appalachian acreage in West Virginia and Ohio and competes with Expand for pipeline capacity, drilling rigs and leases in that basin.
Comstock is the other leading operator of the Haynesville and Bossier shales in Louisiana, selling gas to the same Gulf Coast LNG plants and industrial buyers that Expand's Haynesville output targets.
Coterra's Marcellus operations in northeast Pennsylvania put its gas into the same regional market and pricing hubs as Expand's Northeast Appalachia production.
Range is a long-established southwest Pennsylvania Marcellus producer competing for the same acreage, midstream capacity and gas buyers in Appalachia.
CNX produces Marcellus and Utica gas in Pennsylvania, West Virginia and Ohio, overlapping directly with Expand's Appalachian acreage and customer base.
Balanço & Liquidez
Receita
$14.32B
Últimos 12 meses (até 31/03/2026)
Resultado Líquido
$3.23B
Últimos 12 meses (até 31/03/2026)
Fluxo de Caixa Livre
$1.84B
Capital Próprio Total
$18.58B
Passivo Total
$9.71B
Rácio de Liquidez
1.11
Cobertura de Juros
18.17
Dívida/EBITDA
0.93
Resultados Por Ação
Receita & Resultado Líquido
Fluxo de Caixa Livre
Decomposição dos Resultados
Demonstração histórica
Margens ao longo do tempo
A dívida ao longo do tempo
Quanto pesa a dívida
Grelha do crescimento
Crescimento — Receitas
Estimativa de Valor Justo
Valor Justo
$109.18
Preço Atual
$85.96
Margem de Segurança
+21.3%
Intervalo de Valor Justo
$77.41 - $140.95
Dispersão entre os métodos de avaliação utilizados, não um intervalo de confiança calibrado estatisticamente.
Métodos de Estimativa
Métricas de Avaliação
Rácio P/E
6.40
ROE
9.8%
Rácio P/B
1.05
P/FCF
6.85
Margem Bruta
-
ROIC
13.2%
Radar de Rentabilidade
Criação de Valor (Vantagem Competitiva)
ROIC
13.2%
WACC
7.1%
ROIC − WACC
+6.0 pp
O ROIC supera o custo do capital — a empresa está a criar valor para os acionistas.
Critérios de Análise Fundamental
Aprovado (22)
- EPS shows upward trend
- EPS CAGR 6.05%
- Price CAGR 6.17%
- ROIC 13.2%
- P/FCF 6.85
- P/B Ratio 1.05
- Debt/Equity ratio
- Operating Margin 29.8%
- Positive Free Cash Flow
- Current Ratio
- Interest Coverage
- Debt/EBITDA
- Return on Tangible Assets
- Low reliance on intangibles
- Price below Graham Number
- ROE 14.7%
- Revenue Growth 5Y 18.3%
- Analyst Consensus 80% Buy
- Earnings Surprise avg 5.7%
- Earnings Quality (OCF/NI) 1.82
- Net Margin Trend 22.5% vs -18.5%
- Piotroski F-Score 7/9
Reprovado (3)
- CapEx intensity
- DCF valuation (Overvalued)
- Share Dilution 53.1%
Indisponível (3)
- Gross Margin NaN%
- Dividend Payout NaN%
- PEG Ratio (need PE > 0 and growth > 0)
Piotroski F-Score
Saúde financeira sólida
Qualidade dos Resultados
Alta qualidade: resultados respaldados por caixa
Diluição de Ações
A emitir novas ações, diluindo a participação
Participações institucionais
Governação
Equipa Executiva
| Nome | Cargo | Idade |
|---|---|---|
| Mr. Michael A. Wichterich | Chairman of the Board, Interim President & CEO | 57 |
| Mr. Joshua J. Viets | Executive VP & COO | 47 |
| Ms. Brittany Raiford | Vice President of IR & Treasurer | 38 |
| Mr. Christopher W. Lacy J.D. | Executive VP, General Counsel & Corporate Secretary | 47 |
| Mr. Marcel Teunissen | Executive VP & CFO | 51 |
| Mr. John Christ | VP & Chief Information Officer | - |
| Brooke Coe | Manager of Communications & Media Relations | - |
| Mr. Chris Ayres | Senior Vice President of Corporate Development & Strategy | - |
| Ms. Toni Parks-Payne | Vice President of Human Resources & Employee Services | - |
| Mr. Rob Brandenburg | VP & Chief Risk Officer | - |
Risco de Auditoria
5
Risco do Conselho
8
Risco de Remuneração
3
Risco dos Direitos dos Acionistas
8
Parte 2 · O preço e o momento de entrar
Esta parte não serve para saber se a empresa vale: serve para escolher quando comprá-la, depois que os fundamentos te convenceram. Dentro: análise técnica, potencial, quedas históricas, exposição gama.
Documentos
- Ver documento
Relatório anual (10-K)
Uma visão anual do negócio, dos resultados financeiros e dos riscos da empresa.
Arquivado em 2026-02-18
- Ver documento
Relatório trimestral (10-Q)
Uma atualização sobre o desempenho financeiro dos últimos três meses.
Arquivado em 2026-07-28
- Ver documento
Relatório de fato relevante (8-K)
Um aviso sobre um fato relevante, como uma mudança na liderança ou um grande anúncio.
Arquivado em 2026-09-17
via SEC EDGAR
Histórico de Resultados
via SEC EDGAR
Latest News
Recent headlines for EXE, sourced from Markets Gazette.