Berry Corp (bry)

Energy
Oil & Gas Production
www.bry.com

Earnings Score
Moat Score
Safety Score

Market Cap $190.39M
PE 10
Debt $495.00M
Cash $30.04M
EV $655.35M
FCF $107.87M

Earnings

loading chart...

Sales & Net Margins

loading chart...

Earnings	$19.25M
EBIT	$28.08M
ROE	3%
ROA	2%
FCF	$107.87M
Equity	$730.64M
Growth Stability	21%
PE	9.89
PEG	-0.65
PB	0.26
P/FCF	1.77
P/S	0.24
Price/Cash	0.16
Debt/Equity	0.68
Debt/FCF	4.59
Net Margins	2%
Op. Margins	4%
Earnings CAGR	-4%
Sales Growth YoY	-11%
Sales Growth QoQ	5%
Sales CAGR	14%
FCF CAGR	14%
Equity CAGR	-4%
Earnings Stability	-0.19
Earnings Growth YoY	-103%
Earnings Growth QoQ	-103%
Earnings CAGR 5Y	-15%

Sales CAGR 5Y	13%
FCF CAGR 5Y	19%
Equity CAGR 5Y	-1%
Earnings CAGR 3Y	-9%
Sales CAGR 3Y	-9%
FCF CAGR 3Y	-4%
Equity CAGR 3Y	2%
Market Cap	$190.39M
Revenue	$783.84M
Dividend Yield	26%
Payout Ratio	255%
Assets	$1.52B
Total Debt	$495.00M
Cash	$30.04M
Shares Outstanding	76.77M
EV	655.35M
Earnings Score	6%
Moat Score	36%
Safety Score	57%
Final Score	33%
Working Capital	-38.24M
Current Ratio	0.8
Shares Growth 3y	-1%
Equity Growth QoQ	-0%
Equity Growth YoY	-4%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...

Berry Corp (bry) is a western United States independent upstream energy company with a focus on the conventional, long-lived oil reserves in the San Joaquin basin of California. The business activities of the group include development and production of conventional oil reserves.

SEC Filings

Direct access to Berry Corp (bry) (BRY) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

2024
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31
2023
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31
2022
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31

Sector Comparison

How does Berry Corp (bry) compare to its competitors?

Loading chart...

Peter Lynch's Chart

This chart shows the current pricing of Berry Corp (bry) compared to its past. The addition of the earnings trend line provides further insights into the company's earnings power.

CAGR -4%

Stability -19%

loading chart...

Berry Corp (bry) Discounted Cash Flow

Fully customizable DCF calculator online for Berry Corp (bry).

Years

Calculation mode

= $2.9B

	0	1	2	3	4	5	6	7	8	9	10	TV
fcf	$108M	$123M	$141M	$161M	$185M	$211M	$242M	$277M	$316M	$362M	$414M	$4.1B
DCF		$112M	$117M	$121M	$126M	$131M	$136M	$142M	$148M	$153M	$160M	$1.6B
Value	$2.9B

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	TTM
Net Margins	8%	8%	-50%	-2%	24%	4%	2%	2%
ROA	11%	0%	-19%	-1%	13%	3%	2%	2%
ROE	5%	4%	-37%	-2%	31%	5%	3%	3%

Bad Net Margins (2.46%)

Net Margins are too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Safety and Stability

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	TTM
Debt over FCF	-43.84	17.74	3.33	-39.1	1.92	3.43	4.59	4.59
Debt over Equity	0.4	0.41	0.56	0.58	0.5	0.57	0.68	0.68
Growth Stability	-	-	-	-	-	-	21%	21%

Bad Debt/FCF ratio (4.59)

Net Margins are too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Good Debt/Equity ratio (0.68)

The company is not overleveraged and has a good balance between equity and debt.

Bad Graham’s Stability (21%)

The company has a bad stability in its earnings, which is a sign of a bad competitive advantage.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years	12/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	CAGR 5Y
Revenue YoY growth	-	-5%	-6%	34%	50%	-18%	-9%	13%
Earnings YoY growth	-	-11%	-704%	-94%	-2K%	-85%	-49%	-15%
Equity YoY growth	-	-3%	-27%	-3%	16%	-5%	-4%	-1%
FCF YoY growth	-	-348%	430%	-109%	-2K%	-40%	-14%	19%