Expand Energy Corporation (EXE)
POSITIVEファンダメンタル
82
株価
$95.43
時価総額
$22.25B
パート1 · 企業の価値
概要
Expand Energy drills and produces natural gas, formed by the 2024 merger of Chesapeake Energy and Southwestern Energy into the largest natural gas producer in the United States. Its wells sit in two shale regions, the Appalachian basin in Pennsylvania, West Virginia and Ohio and the Haynesville basin in Louisiana, and roughly 92% of what it produces is natural gas rather than oil, with small amounts of oil and natural gas liquids alongside it.
収益の仕組み
Revenue comes from selling the natural gas, oil and natural gas liquids it extracts at prevailing market prices, which the company partly locks in ahead of time through hedging contracts to smooth out the swings. It has no control over the price it receives the way a branded consumer company would; profitability instead depends on producing at low enough cost per unit that even a weak gas price still leaves a margin, and on growing sales tied to new gas-fired power plants and LNG export terminals.
競争優位性(moat)
明確な優位性なし · なしNatural gas is a commodity: one producer's molecule is interchangeable with another's, and Expand Energy has no ability to charge more than the market price regardless of how large or efficient it is. Being the largest US gas producer gives it scale advantages in cost and infrastructure access, but that lowers costs rather than creating pricing power or locking in customers.
需要を左右する要因
景気循環型Natural gas prices move sharply with weather, how much gas is in storage, and how much demand comes from LNG export terminals and power plants, so revenue can swing significantly between quarters even if the company's own production stays steady. A structurally new driver — gas-fired electricity for data centres and AI computing — is adding demand, but the underlying commodity price remains volatile.
主なリスク
- Natural gas price volatility — The company states that a sustained period of low natural gas, oil or NGL prices is likely to have a material adverse effect on its financial condition and results of operations.
- Uncertainty in reserve estimates — Estimated gas and oil reserves are inherently uncertain and often differ from the quantities actually recovered, which can lead to future write-downs or lower-than-expected output from existing wells.
- Climate and methane regulation — EPA methane rules, potential emissions charges and evolving regulation of LNG exports could raise compliance costs or restrict how and where the company can produce and sell gas.
- Limits on tax attributes from the merger — The 2024 merger with Southwestern Energy triggered an annual limitation on how much of the company's accumulated tax attributes it can use, reducing a benefit that would otherwise have lowered future cash taxes.
強気材料
Buyers argue that Expand Energy's scale as the largest US gas producer gives it a low-cost position across two premier shale basins, that growing gas demand from LNG exports and new gas-fired power plants for data centres supports prices over time, and that continued debt reduction strengthens the balance sheet through the commodity cycle.
弱気材料
Sellers fear that natural gas prices are inherently volatile and outside the company's control, that stricter methane and emissions regulation could raise costs, and that a leveraged balance sheet inherited from recent mergers leaves less room to absorb a prolonged period of weak gas prices.
Written by the editors, published on 2026年8月18日
Direct competitors
Who this company fights with for the same customers
No editorial profile for this company yet
No competitor list for this company yet.
貸借対照表と流動性
売上高
$14.32B
直近12か月(2026/3/31まで)
純利益
$3.23B
直近12か月(2026/3/31まで)
フリーキャッシュフロー
$1.84B
自己資本合計
$18.58B
負債合計
$9.71B
流動比率
1.11
利払い倍率
18.17
負債/EBITDA
0.93
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$159.98
現在株価
$95.43
安全マージン
+40.3%
適正価値レンジ
$114.73 - $205.22
推定方法
バリュエーション指標
P/E レシオ
7.17
ROE
9.8%
P/B レシオ
1.18
P/FCF
7.68
粗利益率
-
ROIC
13.2%
収益性レーダー
Value Creation (Economic Moat)
ROIC
13.2%
WACC
7.2%
ROIC − WACC
+6.0 pp
ROIC exceeds the cost of capital — the company is creating value for shareholders.
ファンダメンタル分析基準
合格(22)
- EPS shows upward trend
- EPS CAGR 6.05%
- Price CAGR 8.29%
- ROIC 13.2%
- P/FCF 7.68
- P/B Ratio 1.18
- Debt/Equity ratio
- Operating Margin 29.8%
- Positive Free Cash Flow
- Current Ratio
- Interest Coverage
- Debt/EBITDA
- Return on Tangible Assets
- Low reliance on intangibles
- Price below Graham Number
- ROE 14.7%
- Revenue Growth 5Y 18.3%
- Analyst Consensus 80% Buy
- Earnings Surprise avg 5.7%
- Earnings Quality (OCF/NI) 1.82
- Net Margin Trend 22.5% vs -18.5%
- Piotroski F-Score 7/9
不合格(3)
- CapEx intensity
- DCF valuation (Overvalued)
- Share Dilution 53.1%
データなし(3)
- Gross Margin NaN%
- Dividend Payout NaN%
- PEG Ratio (need PE > 0 and growth > 0)
Piotroski F-スコア
財務健全性が高い
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
新株を発行しており、所有権を希薄化している
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Michael A. Wichterich | Chairman of the Board, Interim President & CEO | 57 |
| Mr. Joshua J. Viets | Executive VP & COO | 47 |
| Ms. Brittany Raiford | Vice President of IR & Treasurer | 38 |
| Mr. Christopher W. Lacy J.D. | Executive VP, General Counsel & Corporate Secretary | 47 |
| Mr. Daniel F. Turco | Executive Vice President of Marketing & Commercial | 45 |
| Mr. Marcel Teunissen | Executive VP & CFO | 51 |
| Mr. John Christ | VP & Chief Information Officer | - |
| Brooke Coe | Manager of Communications & Media Relations | - |
| Mr. Chris Ayres | Senior Vice President of Corporate Development & Strategy | - |
| Ms. Toni Parks-Payne | Vice President of Human Resources & Employee Services | - |
監査リスク
5
取締役会リスク
8
報酬リスク
3
株主権利リスク
8
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
Latest News
Recent headlines for EXE, sourced from Markets Gazette.