# Coterra (CTRA) Forecast Calculator

Interactive five-year financial forecast and DCF for Coterra. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/coterra/forecast
- Industry: Energy
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 1985000000 |  -  | 1362000000 | 681000000 |
| 2022 | 1405000000 |  -  | 687000000 | 201000000 |
| 2023 | 3670000000 |  -  | 2257000000 | 1158000000 |
| 2024 | 9514000000 |  -  | 6844000000 | 4065000000 |
| 2025 | 5684000000 |  -  | 3795000000 | 1625000000 |

## Frequently asked questions

### What kind of company is Coterra Energy and what does it do?

Coterra Energy is a premier, diversified independent oil and natural gas exploration and production (E&P) company based in Houston, Texas. It operates across three premier US basins, extracting hydrocarbons and selling them to market purchasers.

### How does Coterra Energy generate its revenue?

Coterra Energy generates revenue primarily from natural gas sales and oil sales. Natural gas revenue is driven by production volume and realized price per Mcf, while oil revenue is driven by production volume and realized price per Bbl.

### What are Coterra Energy's typical capital expenditure requirements?

Coterra Energy's capital expenditure typically ranges from 40% to 55% of revenue, measured as a reinvestment rate of discretionary cash flow. Approximately 75% of this capital is for maintenance to offset base decline, with the remaining 25% allocated to growth projects.

### What are the key revenue growth assumptions for Coterra Energy's financial model?

A financial model for Coterra Energy might incorporate a Revenue_Growth assumption of 0.2, reflecting overall growth expectations. Historically, oil sales have seen 5% to 8% CAGR, significantly boosted by acquisitions, while natural gas sales have been flat to low-single-digit decline.

### What are important financial assumptions for a Coterra Energy valuation model?

Key financial assumptions for a Coterra Energy valuation model include a Revenue_Growth of 0.2, COGS_Pct_Revenue at 0.55, and SGA_Pct_Revenue at 0.0579. The model also considers a Tax_Rate of 0.2183 and DA_Pct_Revenue of 0.2264.

### Can I download a financial model for Coterra Energy to analyze its valuation?

Yes, a downloadable Excel model is available for Coterra Energy (CTRA) that provides a standalone equity valuation and cash flow forecast. This model evaluates its intrinsic value and capital return capacity ahead of its pending merger with Devon Energy.