Stock TALO TALOS ENERGY INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Talos Energy Inc.

Equities

TALO

US87484T1088

Oil & Gas Exploration and Production

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
13.94 USD +1.16% Intraday chart for Talos Energy Inc. +2.95% -2.04%
Apr. 25 Talos Energy Inc. Promotes Sergio Maiworm to Executive Vice President CI
Apr. 23 Stifel Adjusts Price Target on Talos Energy to $19 From $17, Maintains Buy Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,634 669.7 802.4 1,559 1,766 2,564 - -
Enterprise Value (EV) 1 2,280 1,621 1,695 2,100 2,758 3,533 3,166 3,043
P/E ratio 27.9 x -1.31 x -4.38 x 4.14 x 9.18 x 55.9 x 17.1 x 260 x
Yield - - - - - - - -
Capitalization / Revenue 1.76 x 1.14 x 0.64 x 0.94 x 1.21 x 1.28 x 1.23 x 1.37 x
EV / Revenue 2.46 x 2.76 x 1.36 x 1.27 x 1.89 x 1.77 x 1.52 x 1.63 x
EV / EBITDA 3.71 x 3.77 x 2.8 x 2.49 x 2.9 x 2.74 x 2.26 x 2.54 x
EV / FCF -32.7 x -26.6 x 14.4 x 5.43 x -65.1 x 8.32 x 7.15 x 20.6 x
FCF Yield -3.06% -3.76% 6.96% 18.4% -1.54% 12% 14% 4.85%
Price to Book 1.52 x 0.72 x 1.05 x - - 0.99 x 0.95 x 1 x
Nbr of stocks (in thousands) 54,197 81,280 81,881 82,570 124,080 183,907 - -
Reference price 2 30.15 8.240 9.800 18.88 14.23 13.94 13.94 13.94
Announcement Date 3/11/20 3/10/21 2/24/22 2/28/23 2/29/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 927.6 587.5 1,245 1,652 1,458 1,996 2,089 1,870
EBITDA 1 614.2 430.2 606.5 841.8 950.7 1,289 1,398 1,199
EBIT 1 268.3 -421.3 374.6 736.1 209.8 240.8 366.8 282
Operating Margin 28.92% -71.71% 30.1% 44.56% 14.39% 12.06% 17.55% 15.08%
Earnings before Tax (EBT) 1 22.59 -430 -184.6 384.5 126.7 40.01 200.6 -22.47
Net income 1 58.73 -465.6 -183 381.9 187.3 43.99 134 9.993
Net margin 6.33% -79.25% -14.7% 23.12% 12.85% 2.2% 6.41% 0.53%
EPS 2 1.080 -6.270 -2.240 4.560 1.550 0.2493 0.8176 0.0535
Free Cash Flow 1 -69.68 -61.02 118.1 386.6 -42.36 424.5 442.8 147.5
FCF margin -7.51% -10.39% 9.49% 23.4% -2.91% 21.26% 21.19% 7.89%
FCF Conversion (EBITDA) - - 19.47% 45.92% - 32.94% 31.67% 12.3%
FCF Conversion (Net income) - - - 101.22% - 965.07% 330.4% 1,476.08%
Dividend per Share 2 - - - - - - - -
Announcement Date 3/11/20 3/10/21 2/24/22 2/28/23 2/29/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 290.9 383 413.6 519.1 377.1 342.2 322.6 367.2 383.1 385 405.7 533 523.5 525.6 523.3
EBITDA 1 131.4 190.4 208.2 250.8 197.6 185.2 203.1 249.7 248.8 249.1 246.8 337.9 342 349.2 349.3
EBIT 1 92.34 124.3 217.5 276 164 78.62 7.852 40.42 126.8 34.74 24.9 65.6 69.36 75.86 89.33
Operating Margin 31.74% 32.46% 52.6% 53.17% 43.48% 22.98% 2.43% 11.01% 33.09% 9.02% 6.14% 12.31% 13.25% 14.43% 17.07%
Earnings before Tax (EBT) 1 -17.06 78.66 -66.91 197.7 250.6 3.031 43.32 20.57 -17.97 80.82 -22.8 12.45 22.93 27.27 45.5
Net income 1 -16.69 81.01 -66.44 195.1 250.5 2.75 89.86 13.68 -2.103 85.9 -24.55 15.11 26.8 27.61 36
Net margin -5.74% 21.15% -16.07% 37.59% 66.41% 0.8% 27.86% 3.72% -0.55% 22.31% -6.05% 2.83% 5.12% 5.25% 6.88%
EPS 2 -0.2000 0.9800 -0.8100 2.330 2.990 0.0300 0.8400 0.1100 -0.0200 0.6800 -0.1505 0.0828 0.1474 0.1518 0.1950
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 11/3/21 2/24/22 5/4/22 8/4/22 11/2/22 2/28/23 5/9/23 8/8/23 11/6/23 2/29/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 646 951 893 541 992 969 602 479
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.052 x 2.211 x 1.472 x 0.6429 x 1.043 x 0.752 x 0.4306 x 0.3997 x
Free Cash Flow 1 -69.7 -61 118 387 -42.4 425 443 148
ROE (net income / shareholders' equity) 5.63% - - - - 1.65% 3.12% -0.04%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 19.90 11.40 9.290 - - 14.10 14.60 13.90
Cash Flow per Share 2 7.230 4.640 5.030 8.480 6.000 6.240 7.080 6.050
Capex 1 463 363 293 323 561 651 723 726
Capex / Sales 49.96% 61.78% 23.57% 19.56% 38.51% 32.63% 34.59% 38.84%
Announcement Date 3/11/20 3/10/21 2/24/22 2/28/23 2/29/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Talos Energy Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
13.94 USD
Average target price
19.72 USD
Spread / Average Target
+41.48%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Exploration and Production

1st Jan change Capi.
TALOS ENERGY INC. Stock Talos Energy Inc.
-2.04% 2.56B
CHEVRON CORPORATION Stock Chevron Corporation
+11.22% 306B
CONOCOPHILLIPS Stock ConocoPhillips
+12.21% 153B
CNOOC LIMITED Stock CNOOC Limited
+51.38% 124B
CANADIAN NATURAL RESOURCES LIMITED Stock Canadian Natural Resources Limited
+22.70% 83.43B
EOG RESOURCES, INC. Stock EOG Resources, Inc.
+12.20% 78.06B
PIONEER NATURAL RESOURCES COMPANY Stock Pioneer Natural Resources Company
+19.56% 62.81B
OCCIDENTAL PETROLEUM CORPORATION Stock Occidental Petroleum Corporation
+13.52% 60.08B
HESS CORPORATION Stock Hess Corporation
+12.74% 49.91B
DIAMONDBACK ENERGY, INC. Stock Diamondback Energy, Inc.
+33.97% 37.05B
Other Oil & Gas Exploration and Production
  1. Stock Market
  2. Equities
  3. TALO Stock
  4. Financials Talos Energy Inc.