Frontierby eninvs

Language: EN · RU

← Region

Occidental Petroleum USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Oil & gas

Geography: United States

COMM_OXY

Price chart

56.54 USDDay 1.93%

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
56.54 USD · 1.93%
Market cap
55.7 bn USD

Growth

Δ revenue y/y
-8.3%
Δ EBITDA y/y
-26.7%

Multiples

P/E (LTM)
11.7x
3y avg: 16.8x
P/B (FY)
1.5x
P/E (ann.)
4.1x
EV/EBITDA (LTM)
6.9x
3y avg: 6.7x
EV/EBITDA (ann.)
7.8x

Cash return

Dividend yield
1.8%
FCF yield (LTM)
18.9%

Value creation

to fair market cap at the current EV/EBITDA
Upside (potential)
-4.4%
↓ details

Liquidity

Daily turnover (listing)
534.3 mln USD

Shares: yahoo_fundamentals_timeseries/OXY

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 0 / Warn: 13 / Err: 1 / 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
2023-12-31 Q4⚠Warn 1
2024-03-31 Q1⚠Warn 1
2024-06-30 Q2⚠Warn 1
2024-09-30 Q3⚠Warn 1
2024-12-31 FY⚠Warn 1
2025-03-31 Q1⚠Warn 1
2025-06-30 Q2⚠Warn 1
2025-09-30 Q3⚠Warn 1
2025-12-31 FY⚠Warn 1
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 B 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.

DatePeriodStatusRevenueB USDOperating profitB USDD&AB USDEBITDAB USDNet profitB USDOperating CFB USDCapex + M&AB USDAssetsB USDEquityB USDROE (annualized)Net debtB USDSource
2026-03-31Q1 2026 (3M)OK5.2
y/y -8.3%
0.4
y/y -66.9%
1.8
y/y -0.6%
2.2
y/y -26.7%
3.4
y/y 255.4%
1.3-1.680.5
y/y -5.3%
38.9
y/y 12.2%
35.8%12.0Link
2025-12-31Q4 2025 (3M)OK2.9
y/y 38.8%
0.0
y/y 121.9%
1.7
y/y 11.2%
1.8
y/y 32.6%
0.1
y/y 195.0%
2.6-0.884.2
y/y -1.5%
36.0
y/y 5.5%
6.6%19.0Link
2025-09-30Q3 2025 (3M)OK6.6
y/y -7.7%
1.2
y/y -26.9%
2.1
y/y 7.0%
3.2
y/y -8.3%
0.8
y/y -26.1%
2.8-1.883.5
y/y -2.7%
36.3
y/y 4.6%
3.1%19.3Link
2025-06-30Q2 2025 (3M)OK6.4
y/y -5.9%
0.7
y/y -54.9%
1.9
y/y 9.1%
2.7
y/y -21.6%
0.5
y/y -60.0%
3.0-2.284.4
y/y 10.7%
35.7
y/y 11.4%
5.3%21.6Link
2025-03-31Q1 2025 (3M)OK5.7
y/y -4.5%
1.2
y/y 16.5%
1.8
y/y 6.6%
3.0
y/y 10.3%
0.9
y/y 6.4%
2.1-1.785.0
y/y 14.4%
34.7
y/y 12.7%
11.0%22.0Link
2024-12-31Q4 2024 (3M)OK2.1
y/y -0.8%
-0.2
y/y -3.4%
1.6
y/y 19.1%
1.3
y/y 22.1%
-0.1
y/y -110.0%
3.4-1.085.4
y/y 15.5%
34.2
y/y 12.9%
8.9%23.2Link
2024-09-30Q3 2024 (3M)OK7.2
y/y 0.2%
1.6
y/y -11.9%
1.9
y/y 12.5%
3.5
y/y -0.0%
1.1
y/y -17.1%
3.7-1.785.8
y/y 19.5%
34.7
y/y 18.3%
4.6%25.2Link
2024-06-30Q2 2024 (3M)OK6.8
y/y 1.7%
1.6
y/y 23.2%
1.8
y/y 3.9%
3.4
y/y 12.3%
1.2
y/y 36.0%
2.4-1.876.2
y/y 7.0%
32.1
y/y 10.1%
14.9%18.3Link
2024-03-31Q1 2024 (3M)OK6.0
y/y -17.3%
1.0
y/y -41.8%
1.7
y/y -1.6%
2.7
y/y -21.8%
0.9
y/y -29.7%
2.0-1.874.3
y/y 3.7%
30.8
y/y 4.2%
11.6%17.8Link
2023-12-31Q4 2023 (3M)OK2.1
y/y —
-0.2
y/y —
1.3
y/y —
1.1
y/y —
1.2
y/y —
3.2-1.074.0
y/y —
30.2
y/y —
15.8%17.6Link
2023-09-30Q3 2023 (3M)OK7.2
y/y —
1.8
y/y —
1.7
y/y —
3.5
y/y —
1.4
y/y —
3.1-1.671.8
y/y —
29.3
y/y —
6.3%18.5Link
2023-06-30Q2 2023 (3M)OK6.7
y/y —
1.3
y/y —
1.7
y/y —
3.0
y/y —
0.9
y/y —
3.1-1.671.2
y/y —
29.1
y/y —
11.7%19.6Link
2023-03-31Q1 2023 (3M)OK7.2
y/y —
1.7
y/y —
1.7
y/y —
3.5
y/y —
1.3
y/y —
2.9-1.571.6
y/y —
29.6
y/y —
—18.9Link
Data quality — review suggested

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Oil and Gas E and P

Proved reserves
4 603 mln boe
2025
Reserve life (R/P)
8.8 yrs
reserves ÷ annual output
Annual production
523.41 mln boe
2025

Production, mln boe

114.30202064920216092022446.3920234862024523.412025

Proved reserves

YearReserves, mln boe
20254 603
20244 612
20233 982
20226 350
20215 850
20205 019

Production

YearProduction, mln boeper day
2025523.41
+7.7%		1 434 000
2024486
+8.9%		1 331 507
2023446.39
−26.7%		1 223 000
2022609
−6.2%		1 668 493
20216491 778 082
2020114.30 *313 140

* partial year

EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

02 0004 0006 0008 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-40%-20%0%20%40%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

-10 000-5 00005 00010 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

010 00020 00030 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Key-commodity price — Brent

Current 87spot vs LTM +26%

Commodity-player potential

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

Upside: -4.4%

Main driver: Brent +26% vs LTM; revenue ×1.14 vs costs ×1.04; EBITDA 9 864→11 810; at 5.3× EV/EBITDA → -4%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
Brent (rev)+51%87.3369.0980.27+26%+16%
Propane (Texas, USD/gallon) (rev)+10%0.800.690.76+15%+10%
Henry Hub Gas (rev)+7%3.143.533.09-11%-12%
Henry Hub Gas (cost)-5%3.143.533.09-11%-12%
US Diesel Index (EIA) (cost)-3%5.213.754.06+39%+8%

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

1 · Reported baseline (LTM)
LTM revenue21 119
LTM EBITDA9 864
LTM cash costs (revenue − EBITDA)11 255
2 · Revenue projection
Revenue multiplier — spot×1.141 (+14%)
= Spot revenue24 100
Revenue multiplier — 3y price×1.084 (+8%)
= 3-year-price revenue22 885
3 · Costs projection
Cost multiplier — spot×1.043 (+4%)
= Spot cash costs11 738
Cost multiplier — 3y price×1.033 (+3%)
= 3-year-price cash costs11 627
4 · EBITDA projection (revenue − costs)
= Spot EBITDA12 362
= 3-year-price EBITDA11 257
Conservative EBITDA = min(spot, avg)11 810
5 · Valuation → target market cap
Historical EV/projected-EBITDA (3-yr average)5.3x
Target EV = EV/EBITDA × conservative EBITDA62 698
Net debt12 019
Target market cap = EV − net debt50 679
Current market cap52 989

Upside = target market cap ÷ current − 1 = -4.4%

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 Q26 7027 412-9.6%3 0363 362-9.7%
2023 Q37 1587 417-3.5%3 5213 471+1.4%
2023 Q42 0717 158-71.1%1 0993 312-66.8%
2024 Q15 9755 768+3.6%2 7032 726-0.9%
2024 Q26 8175 554+22.7%3 4102 616+30.3%
2024 Q37 1735 286+35.7%3 5202 421+45.4%
2024 Q42 0545 359-61.7%1 3422 442-45.1%
2025 Q15 7045 661+0.8%2 9812 759+8.1%
2025 Q26 4145 145+24.7%2 6742 431+10.0%
2025 Q36 6245 050+31.2%3 2272 280+41.5%
2025 Q42 8514 886-41.7%1 7792 153-17.4%
2026 Q15 2305 689-8.1%2 1842 893-24.5%

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 5.4x · target 3-yr avg 5.3x · LTM avg 6.1x

EV/EBITDA (LTM)EV/EBITDA (projected)target avg (projected, 3y)

Commodity — production, reserves & revenue / cost mix

FY blocks below combine SEC XBRL tags (revenue & selected expense lines), plus production / reserves notes sourced to Form 10-K or company filings where cited.

Production and proved reserves in the FY blocks are keyed from supplemental 10-K tables after each filing is wired in. Automated SEC revenue/expense tags for the newest FY often appear before operational volumes and reserves for that same year.

Production & resources

Net production (Mboe/d)

Prod. CAGR (2 yr): +8.3%

14341381132812761223202320242025Net production (Mboe/d)

Proved reserves (MMboe)

Reserves CAGR (2 yr): +7.5% · Reserves life (R/P): 8.8 yr

46124454429741403982202320242025Proved reserves (MMboe)

Proved reserves & production rates by fiscal year

FY endCrude oil equivalent (net, Mboe/d)Proved reserves (net, MMboe)Proved developed (net, MMboe)Proved undeveloped (net, MMboe)
2025-12-311,4344,603——
2024-12-311,3274,612——
2023-12-311,2233,982——

2025-12-31 · FY

Production & proved reserves

FY2025 worldwide oil-equivalent net production and year-end total proved reserves. R/P 8.8 yr.

Line itemAmount
Crude oil equivalent (net, Mboe/d)1,434
Proved reserves (net, MMboe)4,603

Primary SEC filing for this FY (HTML)

2024-12-31 · FY

Production & proved reserves

FY2024 worldwide oil-equivalent net production and year-end total proved reserves. R/P 9.5 yr.

Line itemAmount
Crude oil equivalent (net, Mboe/d)1,327
Proved reserves (net, MMboe)4,612

Primary SEC filing for this FY (HTML)

2023-12-31 · FY

Production & proved reserves

FY2023 worldwide oil-equivalent net production and year-end total proved reserves. R/P 8.9 yr.

Line itemAmount
Crude oil equivalent (net, Mboe/d)1,223
Proved reserves (net, MMboe)3,982

Primary SEC filing for this FY (HTML)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-06-100.26 USDEx-dividend: 0.26 USD per sharePaidYahoo Finance (ex-div)
2026-03-100.26 USDEx-dividend: 0.26 USD per sharePaidYahoo Finance (ex-div)
2025-12-100.24 USDEx-dividend: 0.24 USD per sharePaidYahoo Finance (ex-div)
2025-09-100.24 USDEx-dividend: 0.24 USD per sharePaidYahoo Finance (ex-div)
2025-06-100.24 USDEx-dividend: 0.24 USD per sharePaidYahoo Finance (ex-div)
2025-03-100.24 USDEx-dividend: 0.24 USD per sharePaidYahoo Finance (ex-div)
2024-12-100.22 USDEx-dividend: 0.22 USD per sharePaidYahoo Finance (ex-div)
2024-09-100.22 USDEx-dividend: 0.22 USD per sharePaidYahoo Finance (ex-div)
2024-06-100.22 USDEx-dividend: 0.22 USD per sharePaidYahoo Finance (ex-div)
2024-03-070.22 USDEx-dividend: 0.22 USD per sharePaidYahoo Finance (ex-div)
2023-12-070.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2023-09-070.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2023-06-080.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2023-03-090.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2022-12-090.13 USDEx-dividend: 0.13 USD per sharePaidYahoo Finance (ex-div)
2022-09-090.13 USDEx-dividend: 0.13 USD per sharePaidYahoo Finance (ex-div)
2022-06-090.13 USDEx-dividend: 0.13 USD per sharePaidYahoo Finance (ex-div)
2022-03-090.13 USDEx-dividend: 0.13 USD per sharePaidYahoo Finance (ex-div)
2021-12-090.01 USDEx-dividend: 0.01 USD per sharePaidYahoo Finance (ex-div)
2021-09-090.01 USDEx-dividend: 0.01 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

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