investorscraft@gmail.com

Intrinsic ValuePeyto Exploration & Development Corp. (PEY.TO)

Previous Close$24.54
Intrinsic Value
Upside potential
Previous Close
$24.54

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

Peyto Exploration & Development Corp. operates as a Canadian energy company focused on the exploration, development, and production of natural gas, natural gas liquids, and crude oil in Alberta's Deep Basin. The company leverages its extensive expertise in low-cost, efficient operations to extract hydrocarbons from tight rock formations, positioning itself as a competitive player in the North American energy market. Peyto's vertically integrated model allows it to control costs while maximizing resource recovery, contributing to its reputation as a disciplined operator in a volatile commodity environment. The company's strategic focus on natural gas aligns with long-term energy transition trends, though it remains exposed to cyclical price fluctuations. With a strong reserve base of 904 million barrels of oil equivalent (as of 2021), Peyto maintains a sustainable production profile while actively managing its asset portfolio to optimize returns. Its market position is reinforced by operational efficiency and a commitment to responsible resource development within the Canadian regulatory framework.

Revenue Profitability And Efficiency

Peyto reported revenue of CAD 908.3 million with net income of CAD 280.6 million, reflecting robust profitability in its fiscal period. The company's diluted EPS of CAD 1.42 demonstrates effective earnings generation, supported by an operating cash flow of CAD 672.4 million. Capital expenditures of CAD 456.9 million indicate disciplined reinvestment, balancing growth with financial prudence in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company's earnings power is evident through its ability to generate substantial operating cash flow relative to its market capitalization. Peyto maintains capital efficiency by focusing on high-return projects in its core Deep Basin assets, with a demonstrated ability to fund operations and dividends through cash flow while managing debt levels appropriately for its sector.

Balance Sheet And Financial Health

Peyto's financial position shows CAD 13.6 million in cash against total debt of CAD 1.36 billion, representing a manageable leverage ratio for an E&P company. The balance sheet reflects typical industry characteristics, with substantial property, plant and equipment assets offset by long-term liabilities. The company's financial health appears stable, with sufficient liquidity to meet obligations and fund ongoing operations.

Growth Trends And Dividend Policy

Peyto maintains a consistent dividend policy with CAD 1.32 per share in annual distributions, offering investors yield alongside potential capital appreciation. The company's growth trajectory is tied to commodity prices and its ability to efficiently develop reserves, with production levels influenced by market conditions and capital allocation decisions. Peyto's disciplined approach prioritizes sustainable returns over aggressive expansion.

Valuation And Market Expectations

With a market capitalization of CAD 3.75 billion and a beta of 0.54, Peyto is valued as a relatively stable energy producer compared to sector peers. The market appears to price in expectations of continued operational efficiency and moderate growth, with valuation metrics reflecting both the company's strong cash generation and the inherent volatility of commodity prices.

Strategic Advantages And Outlook

Peyto's strategic advantages include its low-cost structure, extensive experience in the Deep Basin, and disciplined capital allocation. The outlook remains cautiously positive, with the company well-positioned to benefit from natural gas demand while navigating energy transition challenges. Future performance will depend on commodity price trends, operational execution, and the company's ability to maintain its cost advantage.

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