olivlawolivlaw

olivLaw · US equity research

Expand Energy Corporation EXE

Crude Petroleum & Natural Gas · SIC 1311 · Vertical: Crude Petroleum & Natural Gas (SIC 1311)

87.31USD−2.91% · 1 dayClose 04 Nov 2026

Expand Energy is the largest independent natural gas producer in the U.S. by net daily production, operating in Haynesville, Pennsylvania and Southwest Appalachia. In the second quarter of 2026 net production reached about 7.48 Bcfe/d, 92% natural gas, and full-year guidance of 7.4–7.6 Bcfe/d was reaffirmed. The pending Twin Eagle acquisition, at about 1.25 billion USD, could extend the company's reach into demand markets and gas marketing.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, Expand Energy Corporation (EXE) stock was 87.31 USD (−2.91% on the day), with market capitalisation 20.2 bn USD, P/E 7.6 on diluted EPS of 11.54 USD over the last 12 months, dividend yield 0.00%, beta 0.38, 52-week range 84.09–122.89 USD. Latest reported quarter (Q3 2026): revenue of 3.3 bn USD (+10.8% YoY), net income of 519.0 m USD (−5.1% YoY), diluted EPS 2.24 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
20.2 bn USD
shares as of 20 Oct 2026
P/E (TTM)
7.6
Diluted EPS TTM 11.54 · TTM to 30 Sept 2026
E/P (TTM)
13.22%
TTM to 30 Sept 2026
Dividend yield
0.00%
DPS 12m 0.00
Beta (2y)
0.38
Volatility (1y) 30%
52-week range
84.09122.89

Price history

Loading chart…

Technical reading

RSI (14)
37.5
weak (30–45)
Bollinger (20, 2)
87.26 – 95.35
in the lower half of the band · %B 0.01 · band width 8.9%
SMA 50 / 200
91.54 / 96.60
downtrend (price < SMA50 < SMA200)
MACD (12, 26, 9)
-0.19 / 0.27
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+1.0%−1.1%+2.1 pp—
3 months−3.9%−0.5%−3.4 pp—
6 months−9.9%+4.4%−14.3 pp—
Year to date−20.9%+12.3%−33.2 pp—
1 year−20.7%+13.5%−34.2 pp+36.4%
3 years−2.3%+76.4%−78.7 pp+21.5%
5 years+32.6%+63.7%−31.0 pp—
Max drawdown (1y)
−31.6%
03 Dec 2025 → 30 Sept 2026
Max drawdown (5y)
−32.9%
08 Nov 2022 → 09 Sept 2024
Compound annual growth (5y)
+5.8%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
3.3 bn USD
+10.8% YoY
Net income
519.0 m USD
−5.1% YoY
Diluted EPS
2.24
−1.8% YoY
net / operating
15.8% / 19.5%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue2.0 bn2.2 bn3.7 bn3.0 bn3.3 bn4.4 bn3.0 bn3.3 bn
Operating income-386.0 m-268.0 m1.3 bn725.0 m745.0 m1.5 bn661.0 m640.0 m
Depreciation & amortisation647.0 m711.0 m769.0 m741.0 m759.0 m711.0 m722.0 m750.0 m
Interest expense64.0 m59.0 m60.0 m57.0 m59.0 m59.0 m43.0 m44.0 m
Pre-tax income-421.0 m-319.0 m1.2 bn686.0 m687.0 m1.5 bn672.0 m608.0 m
Income tax-22.0 m-70.0 m260.0 m139.0 m134.0 m330.0 m150.0 m89.0 m
Net income-399.0 m-249.0 m968.0 m547.0 m553.0 m1.2 bn522.0 m519.0 m
Diluted EPS-1.72 ≈-1.064.022.282.30 ≈4.812.192.24
Operating cash flow382.0 m1.1 bn1.3 bn ≈1.2 bn ≈956.0 m2.4 bn1.1 bn ≈1.2 bn ≈
Capex536.0 m563.0 m657.0 m ≈775.0 m ≈741.0 m707.0 m753.0 m ≈838.0 m ≈
Dividends paid134.0 m142.0 m137.0 m ≈349.0 m ≈137.0 m141.0 m138.0 m ≈132.0 m ≈
Share repurchases0099.0 m ≈1.0 m ≈066.0 m514.0 m ≈320.0 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 43 percentile of its own 14-quarter history (min 1.6, median 8.0, max 302.4; quarters with earnings only).

Fiscal years

Fiscal year20172018201920202022202320242025
Revenue10.0 bn10.0 bn8.5 bn5.2 bn11.7 bn8.7 bn4.2 bn12.1 bn
Revenue YoY+27.5%−0.1%−14.9%−38.6%unavailable−25.7%−51.4%+186.3%
Net income-505.0 m226.0 m-308.0 m-9.7 bn4.9 bn2.4 bn-714.0 m1.8 bn
Net income YoYunavailableunavailable−236.3%unavailableunavailable−51.0%−129.5%unavailable
Diluted EPS-0.7029.26-49.97-998.2633.3616.92-4.557.57
Diluted EPS YoYunavailableunavailable−270.8%unavailableunavailable−49.3%−126.9%unavailable
net %-5.0%2.3%-3.6%-185.8%42.0%27.7%-16.9%15.0%
Free cash flowunavailableunavailableunavailable22.0 m2.3 bn551.0 m8.0 m1.8 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
616.0 m USD
Financial debt
5.0 bn USD
Net debt
4.4 bn USD
Equity
18.6 bn USD
Total assets
28.3 bn USD
Debt / equity
0.27x
Current ratio
1.01x
ROE
10.1%
ROA
6.5%
FCF margin
15.2%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
8.7 bn
2024
4.2 bn
2025
12.1 bn

SEC (XBRL)· 18 Feb 2026verified

Operating income
2023
3.1 bn
2024
-803.0 m
2025
2.5 bn

SEC (XBRL)· 18 Feb 2026verified

Depreciation & amortisation
2023
1.5 bn
2024
1.7 bn
2025
3.0 bn

SEC (XBRL)· 18 Feb 2026verified

EBITDA
2023
4.7 bn ≈
2024
926.0 m ≈
2025
5.5 bn ≈

SEC (XBRL)· 18 Feb 2026derived

Interest expense
2023
104.0 m
2024
123.0 m
2025
235.0 m

SEC (XBRL)· 18 Feb 2026verified

Pre-tax income
2023
3.1 bn
2024
-841.0 m
2025
2.3 bn

SEC (XBRL)· 18 Feb 2026verified

Income tax
2023
698.0 m
2024
-127.0 m
2025
463.0 m

SEC (XBRL)· 18 Feb 2026verified

Net income
2023
2.4 bn
2024
-714.0 m
2025
1.8 bn

SEC (XBRL)· 18 Feb 2026verified

Diluted EPS
2023
16.92
2024
-4.55
2025
7.57

SEC (XBRL)· 18 Feb 2026verified

Weighted average diluted shares
2023
143.0 m
2024
157.0 m
2025
240.4 m

SEC (XBRL)· 18 Feb 2026verified

Balance sheet · USD

Cash
2023
1.1 bn
2024
317.0 m
2025
616.0 m

SEC (XBRL)· 18 Feb 2026verified

Receivables
2023
593.0 m
2024
1.2 bn
2025
1.6 bn

SEC (XBRL)· 18 Feb 2026verified

Inventories
2023
—
2024
—
2025
19.0 m

SEC (XBRL)· 27 Oct 2026verified

Current assets
2023
2.6 bn
2024
2.0 bn
2025
2.9 bn

SEC (XBRL)· 18 Feb 2026verified

Property, plant & equipment, net
2023
10.1 bn
2024
24.3 bn
2025
24.4 bn

SEC (XBRL)· 18 Feb 2026verified

Goodwill
2023
—
2024
—
2025
0

SEC (XBRL)· 27 Oct 2026verified

Intangibles (excl. goodwill)
2023
—
2024
—
2025
0

SEC (XBRL)· 27 Oct 2026verified

Total assets
2023
14.4 bn
2024
27.9 bn
2025
28.3 bn

SEC (XBRL)· 18 Feb 2026verified

Accounts payable
2023
425.0 m
2024
777.0 m
2025
753.0 m

SEC (XBRL)· 18 Feb 2026verified

Short-term debt
2023
0
2024
389.0 m
2025
0

SEC (XBRL)· 18 Feb 2026verified

Long-term debt
2023
2.0 bn
2024
5.3 bn
2025
5.0 bn

SEC (XBRL)· 18 Feb 2026verified

Current liabilities
2023
1.3 bn
2024
3.1 bn
2025
2.9 bn

SEC (XBRL)· 18 Feb 2026verified

Total liabilities
2023
3.6 bn
2024
10.3 bn
2025
9.7 bn

SEC (XBRL)· 18 Feb 2026verified

Equity
2023
10.7 bn †
2024
17.6 bn †
2025
18.6 bn †

SEC (XBRL)· 18 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
2.4 bn
2024
1.6 bn
2025
4.6 bn

SEC (XBRL)· 18 Feb 2026verified

Capex
2023
1.8 bn
2024
1.6 bn
2025
2.7 bn

SEC (XBRL)· 18 Feb 2026verified

Free cash flow
2023
551.0 m ≈
2024
8.0 m ≈
2025
1.8 bn ≈

SEC (XBRL)· 18 Feb 2026derived

Investing cash flow
2023
473.0 m
2024
-1.9 bn
2025
-2.8 bn

SEC (XBRL)· 18 Feb 2026verified

Financing cash flow
2023
-1.9 bn
2024
-419.0 m
2025
-1.5 bn

SEC (XBRL)· 18 Feb 2026verified

Dividends paid
2023
487.0 m
2024
388.0 m
2025
765.0 m

SEC (XBRL)· 18 Feb 2026verified

Share repurchases
2023
355.0 m
2024
0
2025
100.0 m

SEC (XBRL)· 18 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
186.3%
computed by olivLawFY 2025
Revenue CAGR 3Y
1.1%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
18.3%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
unavailable
the base of the ratio is not positive
Net income growth (YoY)
unavailable
the base of the ratio is not positive
Net income CAGR 3Y
-28.3%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
unavailable
the base of the ratio is not positive
EPS CAGR 3Y
-39.0%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
22,887.5%
computed by olivLawFY 2025

Profitability

Gross margin
unavailable
input data missing
EBITDA margin
46.8%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
25.7%
computed by olivLawTTM to 30 Sept 2026
Net margin
19.8%
computed by olivLawTTM to 30 Sept 2026
FCF margin
18.6%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
14.6%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
9.6%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
12.2%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
13.6%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
21.1%
computed by olivLawTTM to 30 Sept 2026

Balance sheet

Net debt
4.5 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
0.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
0.2x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
17.4x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
0.9x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
0.9x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.0x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
5.6 bn USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
3.0 bn USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
2.6 bn USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
94.2%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
86.4%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
32 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
unavailable
input data missing
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
20.2 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
24.7 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
7.3x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
7.6x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
13.2%
computed by olivLawTTM to 30 Sept 2026
P/B
1.0x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
1.4x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
3.8x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
6.9x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
1.8x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
7.8x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
12.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
0.0%
computed by olivLawTTM to 30 Sept 2026
Shareholder yield (distributions)
7.2%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Risk

Altman Z
2.30
computed by olivLawbalance sheet at 30 Sept 2026

Valuation

olivLaw classification

Attractive profile

Score: 66 / 100

A scoring methodology on indicators and valuation, not investment advice.

score >= 65 · margin_of_safety >= 0.15 · agreement in ['high', 'medium']

Closing price

87.31 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 20.2 bn USD

Key indicators

Market capitalisation
20.2 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
7.6x
computed by olivLawTTM to 30 Sept 2026
P/B
1.0x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
3.8x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
14.6%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
19.8%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
186.3%
computed by olivLawFY 2025
Dividend yield
0.0%
computed by olivLawTTM to 30 Sept 2026

Coverage and freshness

31/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 20 Oct 2026
Source: SEC (XBRL)published 27 Oct 2026
verified 2472derived 181

Score by group

  • Valuation93
  • Returns100
  • Quality67
  • Balance sheet62
  • Growth4

Estimated value range

Low
139.66
USD per share
Mid
144.98
USD per share
High
145.20
USD per share
Price: 87.31 USD
The price is below the range
Potential to the central value: 66.0% (value / price − 1)
Margin of safety: 39.8% (1 − price / value)
Agreement between methods: high · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 114.68 – 241.22 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)141.82 – 241.22 (Mid 179.08)
    WACC 8.5% · starting FCFF 2.8 bn USD · terminal value share of EV 75%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): -23.2%
  • Peers: EV/EBITDA139.66 – 145.20 (Mid 144.98)
    3 companies used · median multiple 5.8x · quartiles 5.6x – 5.8x
    EOG, EQT, OVV
  • Peers: P/E114.68 – 144.96 (Mid 132.10)
    7 companies used · median multiple 11.4x · quartiles 9.9x – 12.6x
    APA, DVN, EOG, EQT, OVV, OXY, PR
  • Dividend discount (DDM)unavailable · the base of the ratio is not positive
Multiple comparisons use the SIC vertical: Crude Petroleum & Natural Gas (SIC 1311)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Attractive profile · Score 66/100

FactorValueScoreWeight used
ROIC · Quality12.2%67 (vs peers)10%
Net margin · Quality19.8%43 (vs peers)6%
FCF conversion · Quality94.2%92 (on a fixed band)6%
Revenue CAGR 3Y · Growth1.1%9 (on a fixed band)8%
EPS CAGR 3Y · Growth-39.0%0 (on a fixed band)8%
Net debt / EBITDA · Balance sheet0.7x60 (vs peers)10%
Interest coverage · Balance sheet17.4x100 (on a fixed band)6%
Current ratio · Balance sheet0.9x9 (on a fixed band)4%
P/E (TTM) · Valuation7.6x100 (vs peers)10%
EV/EBITDA · Valuation3.8x80 (vs peers)10%
FCF yield · Valuation12.9%100 (on a fixed band)8%
Shareholder yield (distributions) · Returns7.2%100 (on a fixed band)6%
Payout ratio (FCF) · Returns21.1%100 (on a fixed band)4%

Score groups

  • Balance sheet62/100 · 3/3 factors with a value
  • Growth4/100 · 2/2 factors with a value
  • Quality67/100 · 3/3 factors with a value
  • Returns100/100 · 2/2 factors with a value
  • Valuation93/100 · 3/3 factors with a value

Memo

EXPAND ENERGY CORPORATION (EXE). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 12.1 bn USD in 2025; YoY growth 186.3%; net margin 19.8%; ROE 14.6%; net debt/EBITDA 0.7x.

The estimated value range is 139.66–145.20 USD per share (median of 3 methods, agreement: high); assumptions are illustrative. Against the central value of 144.98 USD, the price of 87.31 USD leaves a potential of 66.0% (value / price − 1) and a margin of safety of 39.8% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 66/100, methodological classification: attractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • FCF conversion: 94.2%
  • Interest coverage: 17.4x
  • P/E (TTM): 7.6x
  • EV/EBITDA: 3.8x
  • FCF yield: 12.9%
  • Shareholder yield (distributions): 7.2%
  • Payout ratio (FCF): 21.1%
  • The price is below the estimated value range

What contradicts it

  • Revenue CAGR 3Y: 1.1%
  • EPS CAGR 3Y: -39.0%
  • Current ratio: 0.9x

Versus the vertical median

Crude Petroleum & Natural Gas (SIC 1311) · same industry (4-digit SIC) · compared with 8 companies

Only companies with a capitalisation between 2.7 bn and 172.2 bn (within 8× of the company's); 74 of the vertical were left out.

Multiples and returns vs the median

P/E
7.6x
vertical median 11.9x
below median (−36.7%)
EV/EBITDA
3.8x
vertical median 5.8x
below median (−35.1%)
P/S
1.4x
vertical median 2.7x
below median (−47.2%)
P/B
1.0x
vertical median 1.4x
below median (−26.8%)
ROE
14.6%
vertical median 11.8%
above median (+23.7%)
Net margin
19.8%
vertical median 21.5%
below median (−8.1%)
EBIT margin
25.7%
vertical median 32.9%
below median (−22.0%)
Revenue YoY
186.3%
vertical median 1.3%
above median (+14,347.7%)
Net debt/EBITDA
0.7x
vertical median 0.8x
below median (−17.0%)
Dividend yield
0.0%
vertical median 2.2%
below median (−100.0%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
EOGEog Resources, Inc.77.1 bn11.422.5%25.4%−4.5%+36% / +19%
OXYOccidental Petroleum Corporation57.3 bn8.618.9%33.7%−1.9%+37% / −3%
FANGDiamondback Energy, Inc.51.1 bn25.05.3%11.0%+35.8%+20% / +18%
DVNDevon Energy Corp48.5 bn10.511.5%16.7%+7.8%+19% / −2%
EQTEqt Corporation32.9 bn12.510.9%28.4%+63.9%−14% / +31%
EXEExpand Energy Corporation20.2 bn7.614.6%19.8%+186.3%−21% / −2%
PRPermian Resources Corporation18.8 bn14.911.5%21.5%+1.3%+55% / +71%
OVVOvintiv Inc.16.8 bn12.712.1%12.8%−2.7%+53% / +41%
APAApa Corporation15.6 bn9.425.9%—unavailable+78% / +24%

1- and 3-year price returns: for EXE from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
51.47
Total return -41% · Per year -41%
91.14
Total return 4% · Per year 4%
137.50
Total return 57% · Per year 57%
3 years
46.56
Total return -47% · Per year -19%
93.10
Total return 7% · Per year 2%
154.70
Total return 77% · Per year 21%
5 years
42.13
Total return -52% · Per year -14%
95.11
Total return 9% · Per year 2%
174.05
Total return 99% · Per year 15%
What moves the 3-year price the most
  • Exit P/E± 23.28
  • Net margin± 16.29
  • Annual revenue growth± 13.83
  • Annual dilution± 1.37

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 28 Jul 2026; since then the company filed 8-K (27 Oct 2026 · results), 10-Q (27 Oct 2026).

In brief

Expand Energy is the largest independent natural gas producer in the U.S. by net daily production, operating in Haynesville, Pennsylvania and Southwest Appalachia 1. In the second quarter of 2026 net production reached about 7.48 Bcfe/d, 92% natural gas, and full-year guidance of 7.4–7.6 Bcfe/d was reaffirmed 3. The pending Twin Eagle acquisition, at about 1.25 billion USD, could extend the company's reach into demand markets and gas marketing 23.

SWOT

Strengths

  • The company is the largest independent natural gas producer in the U.S. with a large asset base next to high-demand markets 1.
  • The balance sheet has strengthened with lower debt, investment grade ratings from all major agencies and a leverage ratio described as peer-leading 23.
  • Hedges protect a significant share of projected gas revenue, which could stabilise cash flow 2.

Weaknesses

  • The company depends heavily on natural gas prices, and prolonged low prices could cause asset write-downs and reduce investment capacity 1.
  • Recent changes in the chief executive and chief financial officer roles could create uncertainty in executing strategy 2.
  • Execution and integration risks in acquisitions, including Twin Eagle, could affect results if expected benefits do not materialise 13.

Opportunities

  • The Twin Eagle acquisition could expand access to consumer markets and gas marketing and logistics services 23.
  • Long-term LNG contracts such as the one with Delfin could link production to international markets if projects proceed 2.
  • Rising industrial and data center demand could support volumes and prices over the medium term 2.

Threats

  • Volatile prices and geopolitical episodes could reduce revenue and reserve values if the market weakens 12.
  • Public opposition and investor pressure on the fossil fuel industry could delay permits and limit access to capital 1.
  • Competitors with greater financial resources could gain advantages in acquisitions, services and talent 1.

Risks

  • Gas price volatilityhigh

    Low prices sustained over a long period could reduce cash flow, borrowing capacity and reserve value 1.

  • Asset impairmentmedium

    If prices fall or drilling results disappoint, the company could record write-downs of its oil and gas properties 1.

  • Integration and acquisitionsmedium

    The Twin Eagle acquisition and other transactions could deliver smaller benefits than expected or unforeseen costs 13.

  • Access to capital and public perceptionmedium

    Investor restrictions and opposition from advocacy groups could limit financing and operating permits 1.

  • Interim leadershiplow

    The interim chief executive role and recent management changes could influence near-term strategic decisions 2.

Investment thesis

What would need to be true (bull case)

  • If gas demand grows with new LNG capacity and industrial use, the company could benefit from its large asset base and leading production position 12.
  • A stronger balance sheet and the share repurchase program could support shareholder value if financial discipline holds 3.
  • The Twin Eagle acquisition could turn the company into an integrated operator with broader access to consumer markets and marketing services 3.

What would break the thesis

  • If gas prices stay weak for a long period, revenue and cash flow could fall and reserve values could shrink 12.
  • The Twin Eagle acquisition carries integration and execution risk, and expected benefits could be delayed or smaller than estimated 23.
  • Pressure from investors and regulators could limit access to capital and raise compliance costs 1.

What to watch

  • Closing of the Twin Eagle acquisition and its effect on debtQ3 2026
  • Pace of share repurchases and the level of net debtQ3 2026
  • Delivery of 7.4–7.6 Bcfe/d production guidance and the capital budget2026

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 28 Jul 2026; since then the company filed 8-K (27 Oct 2026 · results), 10-Q (27 Oct 2026).

The business

Expand Energy, formerly Chesapeake Energy, was formed through the Southwestern merger completed on October 1, 2024, and operates in Louisiana, Texas, Pennsylvania, West Virginia and Ohio 1. At year-end 2025 it held a working interest in about 6,600 wells, nearly all productive, and total proved reserves of 25,880 Bcfe 1. Net production in 2025 was 2,622 Bcfe, compared with 1,375 Bcfe in 2024, reflecting a full year of Southwestern assets 1.

The strategy described in the annual report focuses on responsible development of large resource plays and allocating capital to projects with the highest cash return, with emphasis on operating efficiency and financial discipline 1. The company also targets net zero Scope 1 and 2 greenhouse gas emissions by 2035 1. In February 2026 the board named its chairman interim President and Chief Executive Officer 12.

Market context

The U.S. natural gas market is described as tightening through 2027, driven by seasonal demand and structural growth from LNG, power generation and industry 1. In the first half of 2026 mild weather and strong output weighed on prices, while new LNG capacity, industrial onshoring and data centers could tighten the market again 2.

The company sells gas under index and daily spot contracts and sells oil at a differential to NYMEX WTI 1. Hedging protects part of future revenue but limits gains if prices rise 12.

Trends

  • Rising LNG demandtailwind

    New U.S. LNG export capacity could lift gas demand and support prices over the medium term, particularly alongside the long-term Delfin contract 2.

  • Energy price volatilitymixed

    Geopolitical tensions in the Middle East and elsewhere keep prices volatile, which could hurt revenue and reserve values if prices stay low 12.

  • Data center and industrial demandtailwind

    Expansion of AI-powered data centers and industrial onshoring could raise gas demand in coming years if growth continues 2.

  • Regulatory and public pressureheadwind

    Opposition from advocacy groups and investor divestment from fossil fuels could complicate permits and access to capital if the trend intensifies 1.

Competitive position

Expand Energy competes in every part of its business with multinational oil companies, independent producers and individual operators, some with greater financial resources 1. The company argues that the Southwestern merger and the Twin Eagle acquisition could make it North America's leading integrated natural gas company 3.

  • Multinational oil companies

    Compete for reserves, services and marketing with greater financial resources, according to the annual report.

  • Independent gas and oil producers

    Compete for leases, skilled staff and equipment, especially when prices are high.

  • Individual producers and operators

    Compete for assets and access to oilfield services, as described in the risk factors.

  • Alternative energy sources

    Indirect competition from wind, solar and electric power that could reduce demand for natural gas.

News & filings

In the press

SEC filings

  • Quarterly report27 Oct 2026
  • Current report27 Oct 2026
    Results of operations · Regulation FD disclosure · Financial statements and exhibits
  • Current report19 Oct 2026
    Departure or appointment of officers · Regulation FD disclosure · Financial statements and exhibits
  • Current report13 Oct 2026
    Departure or appointment of officers
  • Current report06 Oct 2026
    Material agreement · Creation of a direct financial obligation · Financial statements and exhibits
  • Current report17 Sept 2026
    Material agreement · Creation of a direct financial obligation · Other events · Financial statements and exhibits
  • Current report16 Sept 2026
    Departure or appointment of officers · Other events
  • Current report16 Sept 2026
    Material agreement · Regulation FD disclosure · Financial statements and exhibits
  • Current report30 Jul 2026
    Other events · Financial statements and exhibits
  • Quarterly report28 Jul 2026

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Expand Energy Corporation · 18 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Expand Energy Corporation · 28 Jul 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Expand Energy Corporation · 28 Jul 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.