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 ConocoPhillips fair value $169–$218

COP
By StockMarketAgent.AI team· supervised by
已分析: 2026-05-09下次更新: 2026-08-09Methodology v2.4Archetype: CyclicalNYSE · Energy
View archive
股价
$113.87
▲ +54.72 (+48.05%)
公允价值
$169
$169–$218
评级
强力买入
confidence 88/100
上行空间
+48.0%
upside to fair value
安全边际
$143.30
buy below · 15%
市值
$138.7B
P/E fwd 13.1
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • 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
FV $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 看空情景

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 flow and terminal valuation multiples, threatening the sustainability of shareholder returns.

该论点可能失败的方式

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
需关注的早期预警信号
指标当前触发阈值
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 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3T−4CAGR
期间2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
营业收入$45.83B$78.49B$56.14B$54.75B$58.94B+6.5%
毛利$14.77B$30.01B$18.20B$16.38B$14.79B+0.0%
营业利润$12.07B$25.46B$15.03B$12.78B$11.34B-1.5%
净利润$8.08B$18.68B$10.96B$9.25B$7.99B-0.3%
每股收益(摊薄)$14.57$9.06$7.81$6.35-18.7%
EBITDA$21.09B$37.13B$25.78B$24.43B$25.57B+4.9%
研发
销售管理费用$719.0M$623.0M$705.0M$1.16B$893.0M+5.6%

质量评分

OCF / 净利润
2.48×
>1 表示盈利质量高
会计质量门槛
Fail
经行业调整门槛
ROIC
12.5%
投入资本回报率
第 3 节

Numbers analysis

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

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

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
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
Same sector: Energy