investorscraft@gmail.com

Intrinsic ValueTethys Oil AB (publ) (0A1V.L)

Previous Close£58.50
Intrinsic Value
Upside potential
Previous Close
£58.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tethys Oil AB is a Sweden-based exploration and production company focused on oil and natural gas assets in Oman. The company operates through strategic interests in multiple blocks, including Block 3&4 (30% interest), Block 49 (50%), Block 56 (65%), and Block 58 (100%), positioning it as a key regional player in Oman's upstream sector. Its revenue model is driven by crude oil production, primarily from Block 3&4, which holds significant proven and probable reserves. Tethys Oil operates in a competitive energy market, where its niche focus on Oman provides stability but exposes it to regional geopolitical and operational risks. The company’s asset portfolio is geographically concentrated, which limits diversification but enhances operational expertise in the Sultanate. While it lacks the scale of global oil majors, its targeted approach allows for efficient resource extraction and partnerships with local stakeholders. Market positioning is further defined by its exploration upside, particularly in underdeveloped blocks, though commercial success remains contingent on drilling outcomes and oil price fluctuations.

Revenue Profitability And Efficiency

In FY 2023, Tethys Oil reported revenue of SEK 138.2 million, a decline reflecting lower production volumes and oil price volatility. The company posted a net loss of SEK 16.5 million, with diluted EPS at -SEK 0.51, indicating profitability challenges. Operating cash flow stood at SEK 82.7 million, supported by production activities, but capital expenditures of SEK 82.2 million underscored ongoing investment needs, resulting in minimal free cash flow generation.

Earnings Power And Capital Efficiency

The negative net income highlights earnings pressure, likely due to elevated operating costs and exploration expenses. Capital efficiency remains constrained, with capex nearly matching operating cash flow. The absence of dividend payouts suggests retained earnings are being reinvested into exploration and development, though returns on these investments are yet to materialize meaningfully.

Balance Sheet And Financial Health

Tethys Oil maintains a conservative balance sheet, with SEK 25.8 million in cash and minimal debt (SEK 0.1 million). The low leverage provides flexibility, but limited liquidity could pose challenges if operational disruptions or further capex demands arise. The equity-heavy structure aligns with its growth-focused strategy, though sustained losses may necessitate external funding if reserves are not monetized efficiently.

Growth Trends And Dividend Policy

Growth is tied to reserve development in Oman, with contingent resources offering long-term potential. However, recent performance reflects stagnation, and the lack of dividends signals a focus on reinvestment. Shareholders must weigh exploration upside against near-term cash burn, with success contingent on successful drilling and favorable oil markets.

Valuation And Market Expectations

At a market cap of SEK 1.86 billion, the stock trades at a premium to book value, implying some optimism around asset potential. The low beta (0.597) suggests relative insulation from broader market swings, but investor sentiment remains cautious given operational and commodity price risks.

Strategic Advantages And Outlook

Tethys Oil’s strategic advantage lies in its Oman-focused portfolio and partnerships, offering localized expertise. The outlook hinges on execution in Block 3&4 and exploration success in newer blocks. While oil price recovery could improve margins, the company must demonstrate sustainable production growth to justify its valuation and attract long-term investors.

Sources

Company description, financials, and market data sourced from publicly disclosed filings and exchange-provided metrics.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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