Amplify Energy Corp. (NYSE: AMPY)

Sector: Energy Industry: Oil & Gas E&P CIK: 0001533924
Market Cap 205.74 Mn
P/B 0.52
P/E -7.39
P/S 0.75
ROIC (Qtr) -3.85
Div Yield % 0.00
Rev 1y % (Qtr) -4.96
Total Debt (Qtr) 125.99 Mn
Debt/Equity (Qtr) 0.32
Add ratio to table...

About

Amplify Energy Corp., a Delaware corporation publicly traded under the symbol AMPY, operates in the oil and natural gas industry. Its primary business activities consist of the acquisition, development, exploitation, and production of oil and natural gas properties, with a focus on several major producing regions including Oklahoma, the Rockies, federal waters offshore Southern California, East Texas/North Louisiana, and the Eagle Ford. The company's main source of revenue comes from the sale of oil and natural gas, with major customers such as...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 75.09M provides robust 0.60x coverage of total debt 125.98M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 731.36M provides 5.81x coverage of total debt 125.98M, indicating robust asset backing and low credit risk.
  • Strong operating cash flow of 75.09M provides 1.74x coverage of SG&A expenses 43.26M, showing efficient operational cost management.
  • Robust tangible asset base of 731.36M provides 537.37x coverage of working capital 1.36M, indicating strong operational backing.
  • Tangible assets of 731.36M provide robust 24.63x coverage of other current liabilities 29.70M, indicating strong asset backing.

Bear case

  • Operating cash flow of 75.09M barely covers its investment activities of (75.94M), with a coverage ratio of -0.99, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 75.09M provides minimal -6.27x coverage of tax expenses of (11.98M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of (25.20M) show weak coverage of depreciation charges of 35.68M, with a -0.71 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 8.02M provides weak coverage of capital expenditures of 67.07M, with a 0.12 ratio suggesting additional external financing needs for growth initiatives.
  • High depreciation of 35.68M relative to operating cash flow of 75.09M, which is 0.48x suggests significant maintenance capital requirements affecting free cash flow.

Product and Service Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Oil & Gas E&P
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 COP Conocophillips 136.62 Bn 17.10 2.22 23.44 Bn
2 CNQ Canadian Natural Resources Ltd 85.21 Bn 17.67 3.04 12.51 Bn
3 EOG Eog Resources Inc 66.33 Bn -60.48 8.67 8.13 Bn
4 FANG Diamondback Energy, Inc. 49.64 Bn -2,818.83 314.47 16.24 Bn
5 OXY Occidental Petroleum Corp /De/ 37.18 Bn 15.36 2.56 22.88 Bn
6 WDS Woodside Energy Group Ltd 34.64 Bn 11.73 2.51 -
7 TPL Texas Pacific Land Corp 29.74 Bn 126.16 78.66 0.02 Bn
8 DVN Devon Energy Corp/De 18.80 Bn 3.24 1.91 8.55 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.46 1.02
EV to Cash from Ops. EV/CFO 4.52 18.21
EV to Debt EV to Debt 2.70 54.57
EV to EBIT EV/EBIT -13.48 29.98
EV to EBITDA EV/EBITDA 56.23 19.64
EV to Free Cash Flow [EV/FCF] EV/FCF 42.35 39.33
EV to Market Cap EV to Market Cap 1.65 1.57
EV to Revenue EV/Rev 1.23 11.47
Price to Book Value [P/B] P/B 0.52 2.97
Price to Earnings [P/E] P/E -7.39 -25.98
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1,741.00 26.80
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 31.86
Dividend per Basic Share Div per Share (Qtr) 0.00 0.78
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 1.05
Interest Coverage Int. cover (Qtr) -1.72 -4.97
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -6.54 -533.65
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 0.00 52.06
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -5.45
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -123.15 6.14
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -91.70 105.89
EBIT Growth (1y) % EBIT 1y % (Qtr) -127.34 75.94
EBT Growth (1y) % EBT 1y % (Qtr) -151.47 17.44
EPS Growth (1y) % EPS 1y % (Qtr) -145.75 3.07
FCF Growth (1y) % FCF 1y % (Qtr) 88.82 -43.36
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -23.01 149.32
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.38 0.33
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.07
Cash Ratio Cash Ratio (Qtr) 0.00 1.32
Current Ratio Curr Ratio (Qtr) 1.02 2.37
Debt to Equity Ratio Debt/Equity (Qtr) 0.32 0.34
Interest Cover Ratio Int Coverage (Qtr) -1.72 -4.97
Times Interest Earned Times Interest Earned (Qtr) -1.72 -4.97
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 3.80 16.19
EBIT Margin % EBIT Margin % (Qtr) -9.14 -16.83
EBT Margin % EBT Margin % (Qtr) -14.45 -24.06
Gross Margin % Gross Margin % (Qtr) 40.00 58.92
Net Profit Margin % Net Margin % (Qtr) -10.10 -28.75