Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
63.19 USD59.06 USD74.06 USD
-33.14%
59.06 USDCurrent price is 33.1% below the base model value.
A
EnergyOil & Gas E&PUnited States
APA.US · APA Corporation
NMS · US · USD
Latest price39.49 USD
30D-15.37%
Vs. base value-33.1%
Research summary
APA.US latest organized financial period shows revenue declined -8.39% YoY and net income grew +78.36% YoY. Current price is about 39.49 USD, while the model base case is about 59.06 USD; the current price sits -33.1% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue9B USD
Net income1B USD
Free cash flow2B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price39.49 USD
Base value59.06 USD
Vs. base-33.1%
Price date2026/04/28
63.19 USD59.06 USD74.06 USD
-33.14%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
60.30 USD56.36 USD70.67 USD
-29.94%
56.36 USDCurrent price is 29.9% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-7.5%
Current price implies roughly -7.5% annualized FCF growth.
-7.5%Current price implies roughly -7.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
76.89 USD76.89 USD76.89 USD
-48.65%
76.89 USDCurrent price is 48.6% below the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 9B USD | 1B USD | 2B USD | - |
| 2024/12/30 | Annual | 10B USD | 804M USD | 709M USD | 2.27 |
| 2023/12/30 | Annual | 8B USD | 3B USD | 772M USD | 9.25 |
| 2022/12/30 | Annual | 11B USD | 4B USD | 3B USD | 11.02 |
| 2021/12/30 | Annual | - | - | - | 2.59 |
Ad placement