Frontierby eninvs

Language: EN · RU

← Region

Gulfport Energy USD

Update

Sector: Natural gas

COMM_GPOR

Price chart

166.41 USDDay 2.42%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
166.41 USD · 2.42%
Market cap
3.1 bn USD

Growth

Δ revenue y/y
122.1%
Δ EBITDA y/y
290.3%

Multiples

P/E (LTM)
5.2x
3y avg: 5.3x
P/B (FY)
1.7x
P/E (ann.)
4.6x
EV/EBITDA (LTM)
3.4x
3y avg: 3.7x
EV/EBITDA (ann.)
3.2x

Cash return

Dividend yield
—
FCF yield (LTM)
8.1%

Value creation

to fair market cap at the current EV/EBITDA
Upside (potential)
+102.7%
↓ details

Liquidity

Daily turnover (listing)
26.8 mln USD

Shares: yahoo_fundamentals_timeseries/GPOR

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 0 / Warn: 10 / Err: 3 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1⚠Warn 1
2023-06-30 Q2⚠Warn 1
2023-09-30 Q3⚠Warn 1
2023-12-31 FY⚠Warn 1
2024-03-31 Q1⚠Warn 1
2024-06-30 Q2⚠Warn 2
2024-09-30 Q3⚠Warn 3
2024-12-31 FY✗Errors 1Warn 1
2025-03-31 Q1✗Errors 1Warn 2
2025-06-30 Q2⚠Warn 1
2025-09-30 Q3⚠Warn 1
2025-12-31 FY⚠Warn 2
2026-03-31 Q1✗Errors 1Warn 2
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2026-03-31Q1 2026 (3M)OK437.5
y/y 122.1%
227.6
y/y 1794.4%
75.4
y/y 14.9%
303.0
y/y 290.3%
165.8
y/y —
292.9-137.83075.4
y/y 4.3%
1807.7
y/y 9.2%
36.4%821.1Link
2025-12-31Q4 2025 (3M)OK398.2
y/y 66.0%
178.7
y/y 156.7%
81.7
y/y -3.1%
260.3
y/y 212.9%
132.4
y/y 148.5%
185.4-144.73029.5
y/y 5.7%
1834.7
y/y 7.2%
23.3%786.9Link
2025-09-30Q3 2025 (3M)OK379.7
y/y 49.6%
159.0
y/y 989.9%
83.2
y/y 0.5%
242.2
y/y 148.6%
111.4
y/y —
209.1-129.92935.0
y/y -7.7%
1834.3
y/y -10.8%
8.3%689.0Link
2025-06-30Q2 2025 (3M)OK447.6
y/y 147.1%
250.8
y/y —
73.6
y/y -6.3%
324.4
y/y 436.8%
184.5
y/y —
231.4-144.82959.5
y/y -8.6%
1765.7
y/y -16.7%
43.1%692.2Link
2025-03-31Q1 2025 (3M)OK197.0
y/y -30.4%
12.0
y/y -85.3%
65.6
y/y -18.0%
77.6
y/y -52.0%
-0.5
y/y -100.9%
177.3-108.22947.6
y/y -9.4%
1655.5
y/y -24.3%
-0.1%695.8Link
2024-12-31Q4 2024 (3M)OK239.9
y/y -51.0%
-315.0
y/y -211.5%
84.3
y/y 4.1%
-230.7
y/y -163.5%
-273.2
y/y -211.2%
148.8-77.22865.7
y/y -12.3%
1711.4
y/y -20.8%
-13.9%706.9Link
2024-09-30Q3 2024 (3M)OK253.9
y/y -4.8%
14.6
y/y -78.3%
82.8
y/y 4.2%
97.4
y/y -33.6%
-14.0
y/y -102.3%
189.7-132.13178.2
y/y 1.3%
2056.2
y/y 3.9%
-0.9%699.1Link
2024-06-30Q2 2024 (3M)OK181.1
y/y -40.6%
-18.1
y/y -117.7%
78.6
y/y -2.0%
60.4
y/y -66.9%
-26.2
y/y -128.0%
123.5-126.73238.2
y/y 26.7%
2119.9
y/y 53.8%
-4.9%685.2Link
2024-03-31Q1 2024 (3M)OK283.2
y/y -61.3%
81.8
y/y -84.4%
80.0
y/y 1.2%
161.8
y/y -73.1%
52.0
y/y -90.1%
188.0-118.13254.1
y/y 28.8%
2187.3
y/y 65.7%
9.6%638.2Link
2023-12-31Q4 2023 (3M)OK489.1
y/y —
282.5
y/y —
81.0
y/y —
363.5
y/y —
245.7
y/y —
155.5-116.23267.6
y/y —
2161.7
y/y —
71.0%678.4Link
2023-09-30Q3 2023 (3M)OK266.7
y/y —
67.2
y/y —
79.5
y/y —
146.7
y/y —
608.4
y/y —
156.3-137.73136.9
y/y —
1980.0
y/y —
48.3%648.9Link
2023-06-30Q2 2023 (3M)OK304.7
y/y —
102.6
y/y —
80.1
y/y —
182.7
y/y —
93.7
y/y —
107.4-153.02555.7
y/y —
1378.1
y/y —
27.8%655.8Link
2023-03-31Q1 2023 (3M)OK731.2
y/y —
522.6
y/y —
79.1
y/y —
601.7
y/y —
523.1
y/y —
304.1-130.42527.1
y/y —
1320.2
y/y —
—558.3Link
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

-400-20002004002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-200%0%200%400%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

-500501001502023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

02004006008002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Key-commodity price — Henry Hub Gas

Current 3spot vs LTM -13%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: +102.7%

Main driver: Henry Hub Gas -13% vs LTM; revenue ×0.92 vs costs ×1.04; EBITDA 1 130→980; at 6.3× EV/EBITDA → +103%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
Henry Hub Gas (rev)+78%3.063.533.09-13%-12%
Propane (NGL) (rev)+18%0.800.690.76+15%+10%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue1 663
LTM EBITDA1 130
LTM cash costs (revenue − EBITDA)533
2 · Revenue projection
Revenue multiplier — spot×0.923 (-8%)
= Spot revenue1 535
Revenue multiplier — 3y price×0.922 (-8%)
= 3-year-price revenue1 533
3 · Costs projection
Cost multiplier — spot×1.040 (+4%)
= Spot cash costs554
Cost multiplier — 3y price×1.040 (+4%)
= 3-year-price cash costs554
4 · EBITDA projection (revenue − costs)
= Spot EBITDA980
= 3-year-price EBITDA979
Conservative EBITDA = min(spot, avg)980
5 · Valuation → target market cap
Historical EV/projected-EBITDA (75th pct)6.3x
Target EV = EV/EBITDA × conservative EBITDA6 220
Net debt0
Target market cap = EV − net debt6 220
Current market cap3 069

Upside = target market cap ÷ current − 1 = +102.7%

Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2023 Q2305275+10.6%183140+30.2%
2023 Q3267338-21.0%147204-28.1%
2023 Q4489486+0.6%363355+2.3%
2024 Q1283383-26.1%162256-36.8%
2024 Q2181317-42.8%60192-68.4%
2024 Q3254281-9.6%97156-37.5%
2024 Q4240363-33.8%-231228-201.1%
2025 Q1197357-44.8%78134-42.2%
2025 Q2448261+71.3%32439+730.9%
2025 Q3380274+38.8%24251+377.7%
2025 Q4398356+11.8%260138+88.6%
2026 Q1438331+32.4%303198+53.2%

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 3.7x · target 75th pct (3y) 6.3x · LTM avg 8.3x

EV/EBITDA (LTM)EV/EBITDA (projected)target 75th pct (projected, 3y)

Dividends

No dividend rows found for this issuer (checked: Yahoo Finance (ex-div)).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)