BID TerminalOpen complete report
Research library Industrials & Energy

Back of Napkin

Expand Energy Corporation EXE

Three-pass checkedFiled since 2026-07-28

Written 2026-06-15. The company has filed a quarterly or annual report since, on 2026-07-28, so figures here predate its latest disclosure.

You are paying about 9.9x forward earnings and roughly 3x forward EV/EBITDA for the largest natural gas producer in North America, a balance sheet carrying net debt of just 0.4x EBITDA, and a stock now sitting at the very bottom of its 52-week range after a 31% slide from the high.

The asymmetry is a cheap, low-leverage gas franchise levered to an LNG demand pull building through 2026 and 2027, priced against a CEO vacuum and a Houston headquarters move that the architect of the Chesapeake-Southwestern merger refused to make.

Key data

Sector / industryEnergy / Oil and Gas E&P (Haynesville plus Marcellus)
Price (6/12/26) / 52w range$87.90 / $86.80 to $126.62
Market cap / EV$21.0B / $23.9B
FY25 revenue / diluted EPS$11.65B / $7.57
Forward P/E (FY26E $8.91) / EV/EBITDA9.9x / ≈3.0x
Net debt / leverage$2.84B / 0.39x TTM EBITDA
Q1-26 revenue / adj diluted EPS$4.40B / $4.81
TTM FCF yield (EV) / dividend yield13.6% / 3.6%
CEO statusWichterich interim; HQ relocating to Houston

EXE · price with moving averages

Daily · 6MWeekly · 3Y
$67$82$97$112$127 Sep '23Apr '24Nov '24Jun '25Jan '26Aug '26 BID
EMAs82140

Source: market data.

The business

Expand Energy is the entity formed when Chesapeake Energy and Southwestern Energy completed their merger on October 1, 2024, becoming the largest US natural gas producer at roughly 7 Bcfe per day. Production sits across Haynesville (high-deliverability dry gas at the doorstep of Gulf Coast LNG export terminals), Marcellus (the Appalachian gas backbone), and a smaller Utica position. The barrel that matters is Haynesville gas, the slice closest to the export coast and the one that captures premium realizations as new LNG trains come online in 2026 and 2027. Management has built latent productive capacity that is held back from current production but ready to deploy when LNG pricing signals justify the addition, which is the option embedded in the equity.

The qualitative fact the financials understate is the management overhang. Domenic Dell'Osso, who ran Chesapeake from late 2021 and then Expand from the merger close, departed over the board's decision to relocate executive leadership from Oklahoma City to Houston. Board chairman Michael Wichterich (Chesapeake's interim CEO in 2021) is now running the company while a permanent search proceeds. Dell'Osso was the architect of both the merger and the synergy plan, so his exit is the immediate overhang. What the numbers do show is that the operating engine kept humming through the transition: the Q1 2026 print put up $4.40B of revenue and $2.26B of EBITDA, with the leading-indicator signal being LNG-linked Haynesville realizations rather than the management headline. The equity drawdown is pricing leadership risk, not a deterioration in cash generation.

Inside the complete Back of Napkin

  1. 01The business
  2. 02The numbers
  3. 03Management
  4. 04The linchpins
  5. 05Closing
  6. 06Methodology

Continue with EXE

Get the complete Back of Napkin free.

Choose this as your free complete report. No card required.

Read the complete report