FMP

FMP

Enter

CNQ - Canadian Natural Res...

photo-url-https://images.financialmodelingprep.com/symbol/CNQ.png

Canadian Natural Resources Limited

CNQ

NYSE

Canadian Natural Resources Limited acquires, explores for, develops, produces, markets, and sells crude oil, natural gas, and natural gas liquids (NGLs). The company offers synthetic crude oil (SCO), light and medium crude oil, bitumen (thermal oil), primary heavy crude oil, and Pelican Lake heavy crude oil. Its midstream and refining assets include two crude oil pipeline systems; and a 50% working interest in an 84-megawatt cogeneration plant at Primrose. As of December 31, 2020, the company had total proved crude oil, bitumen, and NGLs reserves were 10,528 million barrels (MMbbl); total proved plus probable crude oil, bitumen, and NGLs reserves were 13,271 MMbbl; proved SCO reserves were 6,998 MMbbl; total proved plus probable SCO reserves were 7,535 MMbbl; proved natural gas reserves were 12,168 billion cubic feet (Bcf); and total proved plus probable natural gas reserves were 20,249 Bcf. It operates primarily in Western Canada; the United Kingdom portion of the North Sea; and Offshore Africa. The company was formerly known as AEX Minerals Corporation and changed its name to Canadian Natural Resources Limited in December 1975. Canadian Natural Resources Limited was incorporated in 1973 and is headquartered in Calgary, Canada.

31.57 USD

0.21 (0.665%)

Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

17.04B

12.22B

22.95B

34.6B

25.13B

30.33B

36.62B

44.21B

53.38B

64.44B

Revenue %

-

-28.3

87.83

50.76

-27.38

20.73

20.73

20.73

20.73

Operating Cash Flow

6.17B

3.29B

10.11B

13.55B

8.63B

10.96B

13.24B

15.98B

19.29B

23.29B

Operating Cash Flow %

36.19

26.95

44.07

39.15

34.34

36.14

36.14

36.14

36.14

Cap Ex

-2.47B

-1.78B

-3.14B

-3.56B

-3.43B

-4.05B

-4.89B

-5.9B

-7.12B

-8.6B

Cap Ex %

-14.49

-14.61

-13.67

-10.3

-13.65

-13.34

-13.34

-13.34

-13.34

Free Cash Flow

3.7B

1.51B

6.98B

9.98B

5.2B

6.92B

8.35B

10.08B

12.17B

14.69B

Weighted Average Cost Of Capital

Price

31.57

Beta

Diluted Shares Outstanding

2.2B

Costof Debt

5.59

Tax Rate

After Tax Cost Of Debt

4.53

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

8.63B

Total Equity

69.59B

Total Capital

78.22B

Debt Weighting

11.03

Equity Weighting

88.97

Wacc

12.29

Build Up Free Cash Flow

Year

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

Revenue

17.04B

12.22B

22.95B

34.6B

25.13B

30.33B

36.62B

44.21B

53.38B

64.44B

Operating Cash Flow

6.17B

3.29B

10.11B

13.55B

8.63B

10.96B

13.24B

15.98B

19.29B

23.29B

Cap Ex

-2.47B

-1.78B

-3.14B

-3.56B

-3.43B

-4.05B

-4.89B

-5.9B

-7.12B

-8.6B

Free Cash Flow

3.7B

1.51B

6.98B

9.98B

5.2B

6.92B

8.35B

10.08B

12.17B

14.69B

Wacc

12.29

12.29

12.29

12.29

12.29

Pv Lfcf

6.16B

6.62B

7.12B

7.65B

8.23B

Sum Pv Lfcf

35.78B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

12.29

Free Cash Flow T1

14.98B

Terminal Value

145.64B

Present Terminal Value

81.59B

Intrinsic Value

Enterprise Value

117.37B

Net Debt

8.02B

Equity Value

109.35B

Diluted Shares Outstanding

2.2B

Equity Value Per Share

49.61

Projected DCF

49.61 0.364%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedinfacebookinstagram
2017-2024 © Financial Modeling Prep