First-principles math produces an enterprise value (EV) of roughly $19.97B (Market Cap $18.21B + Total Debt $3.80B - Cash $2.04B). Dividing that EV by FY2024 EBITDA ($3.30B) gives an EV/EBITDA of ~6.05x, materially higher than the 4.28x figure shown in some TTM summary fields. Likewise, using the published net debt figure of $1.76B divided by FY2024 EBITDA yields a Net Debt/EBITDA of +0.53x, again lower than some TTM-sourced ratios that show ~+0.80x. These divergences are not errors in arithmetic; they point to mixed period definitions and likely differences between GAAP reported line items and adjusted, analyst-derived TTM aggregates.

Other direct calculations from FY2024 filings: current ratio = Total Current Assets $3.32B / Total Current Liabilities $1.14B = +2.91x; debt-to-equity = Total Debt $3.80B / Total Equity $13.12B = +0.29x (29.0%); free cash flow margin = FCF $1.02B / Revenue $5.46B = +18.69%; and FY2024 return on equity (ROE) = Net Income $1.12B / Equity $13.12B = +8.54%. Where published TTM metrics differ, we flag and explain the discrepancy below.

FY2024 — income statement and balance-sheet snapshot#

Metric	FY2024 (reported)	FY2023 (reported)	YoY change (calc)
Revenue	$5.46B	$5.68B	-3.98%
EBITDA	$3.30B	$3.84B	-14.06%
Net Income	$1.12B	$1.63B	-31.29%
Free Cash Flow	$1.02B	$1.56B	-34.62%
Cash & Short-Term Inv.	$2.04B	$956MM	+113.60%
Total Debt	$3.80B	$2.53B	+50.20%
Total Stockholders' Equity	$13.12B	$13.04B	+0.61%

These year-over-year changes make two facts visible. First, revenue moderation (‑3.98%) and a meaningful drop in EBITDA (‑14.06%) and net income (‑31.29%) between 2023 and 2024 reflect commodity-price and portfolio mix volatility across those years. Second, cash at year-end 2024 rose sharply to $2.04B, giving Coterra greater liquidity to support capex, hedging and shareholder returns even as net income softened.

Key ratios we computed vs. reported TTM fields — a reconciliation note#

Ratio	Our FY2024 calc	Reported TTM field	Notes
EV / EBITDA	+6.05x	4.28x	EV computed from Market Cap + Debt - Cash (uses snapshot market cap). Lower reported multiple likely uses a different EV or adjusted EBITDA denominator.
Net Debt / EBITDA	+0.53x	+0.80x	Reported TTM may use trailing-12-month EBITDA different from FY2024 EBITDA or include other adjustments.
Current Ratio	+2.91x	1.13x	Reported TTM current ratio appears to use trailing working capital or excludes certain asset classes; raw balance sheet yields ~2.91x.
Debt / Equity	+0.29x	+0.30x	Close alignment — both show low leverage on an equity base.

The take-away: Coterra’s equity base and liquidity deliver clear flexibility, but published TTM multiples and ratios appear to reflect alternate period constructions or adjustments (e.g., adjusted EBITDA, share-count changes, or seasonally smoothed cash figures). For analytical clarity we rely on the raw FY2024 line items for balance-sheet math and then point out where published TTM metrics diverge and why that matters.

The operational drivers behind the Q2 beat and Harkey disruption#

Coterra’s Q2 beat rested on three operational pillars: higher realized gas pricing (helped by hedging), unit-cost improvement, and basin-level production resilience. According to company reporting and the contemporaneous Q2 release, the quarter delivered strong gas and BOE production that exceeded guidance, and a hedging posture that increased gas coverage and established a cash floor for a meaningful portion of volumes heading into H2. That combination produced the reported $329 million of Q2 FCF and underpinned management’s midyear guidance raise for 2025 production.

The results are not free of operational noise. Culberson County’s Harkey area experienced mechanical and water-management setbacks that temporarily shut in wells and produced an operational remediation program. The company characterized these events as localized — remediation actions (de-watering, design validation) are in process, with phased re-acceleration expected once results validate a revised completion approach. Importantly, at the consolidated level the Harkey disruption did not derail Q2 outperformance: the rest of the portfolio offset the localized shortfall.

What that means pragmatically is straightforward: the beat was not a function of one-time accounting gains; it reflected higher realized pricing on gas volumes, disciplined capex execution (Q2 capex reported around $569 million), and a hedging program that materially reduced downside volatility.

Capital allocation: debt, dividends and buybacks — math and priorities#

Capital allocation is the clearest strategic lever Coterra management has emphasized. FY2024 cash flow and the Q2 beat validated that framework: FY2024 Free Cash Flow of $1.02B, a capex plan around $2.3B for the fiscal year, and a stated priority list — pay down term debt, maintain the quarterly dividend ($0.22 per share per recent declarations), and opportunistic repurchases.

From arithmetic: with market cap ~$18.21B and an estimated share count of roughly 763 million shares (Market Cap / Price = 18,212,336,100 / 23.87 ≈ 763M shares), the declared quarterly dividend implies an annualized distribution of $0.88 (four quarters * $0.22) and a yield around +3.64% (0.88 / 23.87). But payout ratios can look different depending on the denominator used: dividends paid in FY2024 were $625MM, which equals a payout of +55.89% relative to FY2024 net income ($625MM / $1.12B), while dividends per share divided by EPS per share TTM produces a payout nearer to ~32%. Both calculations are instructive: the per-share payout looks moderate; the cash-flow-based payout using reported cash dividends vs net income is higher because net income in 2024 was reduced compared with earlier years.

Buybacks in 2024 were $455MM (common stock repurchased) and management repurchased nominal amounts in Q2 (reported $23MM in the draft). The combination of buybacks, dividend continuity, and targeted debt repayment suggests management is leaning toward balance-sheet repair first, continuing a shareholder return cadence while keeping buybacks opportunistic.

The market context that amplifies (or constrains) upside#

Coterra’s portfolio tilt toward natural gas — meaningful footprints in the Marcellus and gas-weighted assets — is an important lever for upside as macro fundamentals tighten. The market environment in 2025 shows stronger LNG demand, tightening storage balances and power sector consumption that together point to structurally firmer Henry Hub dynamics versus 2024. Management’s reported increase in gas hedges (to roughly 50% coverage at a $3.08/MMBtu floor heading into Q3) reduces downside while leaving participation to upside for unhedged volumes.

Relative to oil-heavy peers, this profile gives Coterra asymmetric upside if gas tightness continues into winter. That said, commodity cyclicality remains the primary driver of near-term cash and earnings variability. Hedging smooths cash flows, but it also caps upside on hedged volumes — a trade-off management is making intentionally to protect guidance credibility.

Quality of earnings: cash flow vs. accounting income#

The quality-of-earnings question resolves in favor of cash flow. While FY2024 net income declined vs 2023, operating cash flow and free cash flow remain robust: net cash provided by operating activities in 2024 was $2.79B and FCF $1.02B, demonstrating that reported net income remains well supported by cash generation. Depreciation and amortization of $1.84B is an important non-cash add-back that partly explains differences between net income and operating cash.

Put differently, earnings are backed by cash, and management is prioritizing the distribution of that cash (dividend + buybacks) while continuing to invest at scale. For analysts and investors focused on distributable cash and balance-sheet repair, FCF is the most relevant metric — and Coterra’s FCF margin (~+18.69%) is a notable outcome for a gas-weighted E&P.

Risks, execution watchpoints and metric mismatches#

Several execution and measurement risks deserve attention. First, remediation at Harkey needs to validate before the company re-accelerates drilling there; if remediation takes longer or proves less effective than anticipated, localized production could suppress H2 volumes. Second, commodity-price volatility remains the dominant macro risk — hedges smooth but do not eliminate this exposure. Third, the discrepancies between published TTM multiples/ratios and our period-consistent calculations require caution: investors should confirm which basis (adjusted EBITDA, trailing-12-month aggregates, or GAAP FY figures) is used when comparing multiples across data providers.

Specifically, the divergence between our computed EV/EBITDA of +6.05x and the reported 4.28x suggests one or more of the following: (a) the published TTM EBITDA uses a multi-quarter adjusted series larger than FY2024 EBITDA; (b) market-cap snapshot timing differs materially; or (c) cash and debt definitions vary. We prioritize raw FY2024 line items for balance-sheet math and flag vendor TTM multiples as potentially using different definitions.

What this means for investors (no recommendation)#

Coterra’s Q2 beat and FY2024 cash-generation profile point to a company that can fund meaningful shareholder returns while supporting remediation and measured reinvestment. The combination of strong year-end cash ($2.04B), manageable net debt ($1.76B) and FCF generation ($1.02B in 2024; Q2 alone at $329M) creates tangible flexibility for debt paydown, the ongoing quarterly dividend, and opportunistic repurchases. At the same time, independently computed valuation multiples (EV/EBITDA ~+6.05x) suggest a more conservative multiple than some TTM fields imply, leaving potential upside sensitive to commodity recovery and execution on Harkey remediation.

For stakeholders who prioritize cash flow and balance-sheet durability, the arithmetic is clear: Coterra generates meaningful distributable cash and has a capital allocation framework that prioritizes balance-sheet repair while sustaining a dividend. For those assessing valuation multiples, the company appears less cheap on an EV/EBITDA basis when using a market-cap snapshot plus FY2024 EBITDA than some published TTM multiples indicate — investors should reconcile the basis of any multiple before relying on it.

Key takeaways#

Coterra’s operating beat in Q2 — $1.97B revenue and $329M quarterly FCF — validates management’s discipline on costs, hedging and capital allocation. FY2024 raw financials show robust cash generation (FCF margin +18.69%) and a liquidity position (cash $2.04B) that supports the company’s stated priorities: debt reduction, dividend continuity, and buybacks. Independently calculated leverage and valuation metrics (EV/EBITDA +6.05x, Net Debt/EBITDA +0.53x) differ materially from some TTM-sourced fields, so investors should reconcile period definitions when using third-party multiples. Finally, the Harkey remediation program is the key operational watchpoint: if remediation is effective, Coterra retains upside leverage to improving gas markets; if not, localized disruption could pressure near-term volumes and FCF.

Forward-looking catalysts and monitoring checklist#

Catalysts to track that will materially affect the financial trajectory include: (1) confirmation of successful Harkey remediation and a restart schedule; (2) realized winter gas prices and the degree of upside on unhedged volumes; (3) execution against the stated capex plan (roughly $2.3B for 2025) and the resulting FCF cadence; and (4) debt reduction progress tied to the stated allocation priorities. On the reporting side, clarity around adjusted EBITDA definitions and TTM constructions used by data providers would reduce the multiple disconnects that complicate cross-platform comparisons.

By tying operational execution — production, hedging, and cost control — to cash flow outcomes and using FY2024 reported line items for balance-sheet math, the picture that emerges is of a company with meaningful cash-generation capacity and a disciplined capital-allocation posture, set against a backdrop of metric inconsistencies that demand careful reconciliation before drawing valuation conclusions.

Sources: Coterra Energy FY2024 filings and Q2 releases (Company filings and press releases), and internal calculations using FY2024 income statement, balance sheet and cash flow line items provided above.