investorscraft@gmail.com

Intrinsic ValueEtablissements Maurel & Prom S.A. (0F6L.L)

Previous Close£6.58
Intrinsic Value
Upside potential
Previous Close
£6.58

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

Etablissements Maurel & Prom S.A. is a France-based oil and gas exploration and production company with a diversified operational footprint across exploration, production, and drilling segments. The company focuses on hydrocarbon reserves, boasting proven and probable reserves of 171 million barrels of oil equivalent as of 2021. Its revenue model is anchored in upstream activities, leveraging its expertise in identifying and developing oil and gas assets, primarily in Africa and Europe. As a subsidiary of PT Pertamina Internasional Eksplorasi dan Produksi, it benefits from strategic backing while maintaining operational independence. The firm operates in a highly competitive sector, where scale and efficiency in extraction are critical. Its market position is bolstered by a balanced portfolio of producing and exploratory assets, though it faces inherent volatility from commodity price fluctuations and geopolitical risks in its operating regions.

Revenue Profitability And Efficiency

In its latest fiscal year, the company reported revenue of €808.4 million and net income of €232.7 million, reflecting a robust profitability margin. Operating cash flow stood at €272.2 million, indicating strong cash generation from core operations. Capital expenditures of €140.7 million suggest disciplined reinvestment, balancing growth with financial prudence. The diluted EPS of €1.17 underscores efficient earnings distribution across its share base.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income representing approximately 28.8% of revenue. Operating cash flow coverage of capital expenditures (1.93x) highlights effective capital deployment. The balance between exploration costs and production yields remains a key driver of capital efficiency, though long-term sustainability depends on reserve replenishment and cost management.

Balance Sheet And Financial Health

Etablissements Maurel & Prom maintains a conservative balance sheet, with €193.4 million in cash and equivalents against total debt of €168.5 million, indicating a net cash position. This liquidity buffer supports operational flexibility and mitigates refinancing risks. The low debt-to-equity ratio suggests a prudent approach to leverage, aligning with the cyclical nature of the energy sector.

Growth Trends And Dividend Policy

The company has demonstrated growth through stable production and exploratory successes, though its performance remains tied to oil price dynamics. A dividend of €0.3 per share reflects a commitment to shareholder returns, with a payout ratio that appears sustainable given current earnings and cash flow levels. Future growth may hinge on strategic acquisitions or organic reserve additions.

Valuation And Market Expectations

With a market capitalization of approximately €932.5 million, the company trades at a P/E multiple derived from its €1.17 EPS, subject to commodity price assumptions. The beta of 0.606 suggests lower volatility relative to the broader market, potentially appealing to risk-averse investors. Market expectations likely factor in stable production and moderate exploration upside.

Strategic Advantages And Outlook

The company’s strategic advantages include its long-standing industry expertise, diversified asset base, and backing from Pertamina. However, the outlook remains cautiously optimistic, contingent on oil price stability and successful reserve replacement. Operational efficiency and cost control will be critical in navigating sector headwinds, while geopolitical risks in operating regions warrant monitoring.

Sources

Company filings, Bloomberg

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