APA · APA Corporation
$42.042026-05-17Sector: Energy; Industry: Oil & Gas Exploration & Production; Sub-Industry: Oil & Gas Exploration & Production
Intrinsic Value Range Comparison · Mulya.ai
Bull
$146
+248.2% vs market
Base · active
$83
+96.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($56 · $146) Analysts Range ($21 · $40) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $8.0B | — | 33.7% | 30.6% | $1.9B | −$1.0B | $827MM | 5.3% | — | 32.7% | $5.7B | $3.20 | — |
| 2022.Q4 | $11.1B | 38.7% | 45.9% | 28.8% | $3.6B | −$2.8B | $830MM | 6.7% | — | 62.9% | $5.8B | $10.35 | — |
| 2023.Q4 | $8.3B | -25.2% | 40.6% | 0.0% | $3.7B | −$2.8B | $962MM | 7.3% | — | 54.7% | $7.9B | $8.04 | — |
| 2024.Q4 | $9.7B | 17.6% | 32.9% | 27.2% | $2.3B | −$1.8B | $512MM | 7.2% | — | 24.9% | $10.8B | $2.26 | — |
| 2025.Q4 | $8.9B | -8.4% | 30.9% | 39.4% | $1.7B | $484MM | $2.2B | 6.9% | — | 15.9% | $10.1B | $4.04 | 5.4 |
| italics below = DCF projection · 10yr Rev CAGR: 1.2% |
| 2026.Q4 | $7.9B | +-12.0% | 34.8% | 37.4% | $1.7B | $0MM | $1.7B | 7.3% | $1.6B | 16.9% | $10.1B | $4.81 | 8.7 |
| 2027.Q4 | $7.8B | +-0.4% | 34.8% | 35.5% | $1.8B | $0MM | $1.8B | 7.4% | $1.5B | 17.3% | $10.1B | $4.94 | 8.5 |
| 2028.Q4 | $7.8B | +0.1% | 34.8% | 33.6% | $1.8B | −$2MM | $1.8B | 7.5% | $1.5B | 17.8% | $10.1B | $5.10 | 8.2 |
| 2029.Q4 | $8.5B | +9.1% | 34.8% | 31.6% | $2.0B | $0MM | $2.0B | 7.7% | $1.5B | 20.0% | $10.1B | $5.72 | 7.3 |
| 2030.Q4 | $8.6B | +1.3% | 34.8% | 29.7% | $2.1B | $0MM | $2.1B | 7.8% | $1.5B | 20.9% | $10.1B | $5.96 | 7.1 |
|
| Term. Yr+ | $10.4B | 4.1% | 31.9% | 20.0% | $2.7B | −$585MM | $2.1B | 8.6% | $21.6B | 18.6% | — | — | — |
Active scenario IV: $83 (+96.3% vs market)