Skip to content
StockMarketAgent
Direct answer
ConocoPhillips operates as a premier, large-scale cyclical E&P producer with a highly competitive low-cost asset base. Following peak conditions in 2022, near-term estimates reflect cyclical normalization; however, the company generates robust free cash flow capable of sustaining meaningful shareholder distributions even during mid-cycle environments. Fair value range: low $127, high $218, with mid-point at $169.
Stock analysis

COP COP fair value $127–$218

COP
By StockMarketAgent.AI team· supervised by
분석일: 2026-05-09다음 업데이트: 2026-08-09Methodology v2.5Review: automatedArchetype: Cyclical
View archive
주가
$113.87
▲ +54.72 (+48.05%)
공정 가치
$169
$127–$218
등급
적극 매수
confidence 88/100
상승 여력
+48.0%
upside to fair value
안전 마진
$143.30
MoS level · 15%
시가총액
$138.7B
P/E fwd 13.1
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • Strong cash floor mitigates cyclical downside.
  • Undervalued relative to long-term free cash flow potential.
  • Disciplined capital return program provides a robust yield.
Fair value
$169
Margin of safety
+32.5%
Confidence
88/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$113.87Price
Low $126.83
Mid $168.59
High $218.44

ConocoPhillips operates as a premier, large-scale cyclical E&P producer with a highly competitive low-cost asset base. Following peak conditions in 2022, near-term estimates reflect cyclical normalization; however, the company generates robust free cash flow capable of sustaining meaningful shareholder distributions even during mid-cycle environments.

  • Low-cost unconventional asset base in
    Low-cost unconventional asset base in Tier 1 basins.
  • Scale advantages driving operational efficiencies
    Scale advantages driving operational efficiencies and capital flexibility.
  • Cycle upside
    Structural underinvestment in conventional supply combined with resilient global demand creates prolonged elevated commodity prices.

§2 베어 케이스

Accelerating energy transition dynamics and macroeconomic headwinds depress long-term oil and gas prices. Elevated capital requirements to combat natural decline rates severely compress free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. and terminal valuation multiples, threatening the sustainability of shareholder returns.

이 논제가 무너지는 경로

Demand Destruction

· High

Permanent structural demand destruction driving long-term realized oil prices persistently below $50/bbl.

FV impact
-30%
Trigger
3-5 Years

Capital Inflation

· Medium

Severe cost inflation on capital expenditures eroding free cash flow margins despite stable commodity prices.

FV impact
-20%
Trigger
1-2 Years

Regulatory Impairment

· Low

Aggressive regulatory actions or carbon taxes materially impairing the economic viability of core assets.

FV impact
-25%
Trigger
5+ Years
모니터링할 조기 경보 신호
지표현재트리거 임계값
Consecutive quarters of declining free cash flow conversion.MonitorDeterioration versus the report thesis
Unplanned increases in capital expenditure guidance without corresponding production growth.MonitorDeterioration versus the report thesis
Sustained widening of benchmark differentials impacting realized pricing.MonitorDeterioration versus the report thesis
Reduction or suspension of the variable dividend component or share buyback program.MonitorDeterioration versus the report thesis
Material deterioration in the Return on Invested Capital (ROIC) trend below 10%.MonitorDeterioration versus the report thesis

§3 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3T−4CAGR
기간2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
매출$45.83B$78.49B$56.14B$54.75B$58.94B+6.5%
매출총이익$14.77B$30.01B$18.20B$16.38B$14.79B+0.0%
영업이익$12.07B$25.46B$15.03B$12.78B$11.34B-1.5%
순이익$8.08B$18.68B$10.96B$9.25B$7.99B-0.3%
EPS (희석)$14.57$9.06$7.81$6.35-18.7%
EBITDA$21.09B$37.13B$25.78B$24.43B$25.57B+4.9%
R&D
판관비$719.0M$623.0M$705.0M$1.16B$893.0M+5.6%

품질 점수

OCF / 순이익
2.48×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Fail
섹터 조정 게이트
ROIC
12.5%
투하자본수익률
섹션 3

Numbers analysis

현금 흐름

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

자본 배분

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
FAQ

COP — frequently asked questions

  1. Based on our latest analysis, COP looks meaningfully undervalued. The current price is $114 versus a composite fair-value midpoint of $169 (range $127–$218), which implies roughly 48.0% upside to the midpoint.
Related coverage

Names readers of COP also follow

Same archetype: cyclical