investorscraft@gmail.com

Intrinsic ValueAthabasca Oil Corporation (ATH.TO)

Previous Close$7.99
Intrinsic Value
Upside potential
Previous Close
$7.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Athabasca Oil Corporation is a Canadian energy company focused on the exploration, development, and production of light and thermal oil resources in the Western Canadian Sedimentary Basin. The company operates through two primary segments: Thermal Oil, which includes bitumen extraction from oil sands, and Light Oil, which focuses on conventional and unconventional crude oil and natural gas production. Its key assets are strategically located in the Greater Placid, Greater Kaybob, Leismer, and Hangingstone regions of Alberta, leveraging extensive mineral leases and infrastructure. Athabasca Oil holds a competitive position in the Canadian energy sector, with a diversified portfolio that balances long-life thermal oil projects with high-margin light oil production. The company’s operational focus on cost efficiency and sustainable development aligns with industry trends toward responsible resource extraction. Its market position is reinforced by a substantial acreage footprint and a disciplined capital allocation strategy, targeting free cash flow generation and balance sheet strength. While exposed to commodity price volatility, Athabasca benefits from its operational flexibility and low-decline asset base, positioning it to capitalize on favorable energy market conditions.

Revenue Profitability And Efficiency

Athabasca Oil reported revenue of CAD 1.44 billion in its latest fiscal period, with net income reaching CAD 467.7 million, reflecting strong operational performance and favorable commodity pricing. The company’s diluted EPS stood at CAD 0.85, supported by efficient cost management and high-margin production. Operating cash flow of CAD 557.5 million underscores its ability to generate liquidity, while capital expenditures of CAD 268 million indicate disciplined reinvestment in growth and maintenance activities.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, driven by its diversified asset base and operational efficiency. Its ability to convert revenue into free cash flow is evident, with operating cash flow covering capital expenditures comfortably. Athabasca’s capital efficiency is further highlighted by its low-decline production profile, which supports stable cash generation without excessive reinvestment requirements.

Balance Sheet And Financial Health

Athabasca maintains a solid balance sheet, with CAD 344.8 million in cash and equivalents against total debt of CAD 195.8 million, reflecting a conservative leverage profile. The company’s financial health is strengthened by its liquidity position and manageable debt levels, providing flexibility to navigate commodity price cycles and fund strategic initiatives.

Growth Trends And Dividend Policy

Athabasca’s growth strategy focuses on optimizing its existing asset base and selectively expanding production capacity. The company does not currently pay dividends, prioritizing debt reduction and reinvestment in high-return projects. Its production trends are stable, with a focus on maximizing value from its thermal and light oil segments rather than aggressive volume growth.

Valuation And Market Expectations

With a market capitalization of CAD 2.63 billion and a beta of 1.41, Athabasca is viewed as a higher-risk, higher-reward play within the energy sector. The market appears to price in expectations of sustained cash flow generation and potential upside from commodity price movements, though volatility remains a key consideration.

Strategic Advantages And Outlook

Athabasca’s strategic advantages include its low-decline asset base, operational flexibility, and strong balance sheet. The outlook is cautiously optimistic, with the company well-positioned to benefit from stable energy demand and disciplined capital allocation. However, exposure to oil price fluctuations and regulatory risks in the Canadian energy sector remain key challenges.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount