investorscraft@gmail.com

Intrinsic ValueMaha Capital AB (publ) (0GEA.L)

Previous Close£12.40
Intrinsic Value
Upside potential
Previous Close
£12.40

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

Maha Energy AB operates as an independent oil and gas exploration and production company with a diversified portfolio of assets across Brazil, the United States, and Oman. The company focuses on acquiring, developing, and producing hydrocarbon reserves, with key projects including the Tartaruga Block in Brazil and the Mafraq Block in Oman. Its revenue model is primarily driven by crude oil and natural gas sales, leveraging operational efficiencies in mature and emerging basins. Maha Energy positions itself as a nimble player in the energy sector, targeting undervalued or underdeveloped assets with potential for production optimization. The company’s strategic focus on low-cost, high-margin projects allows it to compete effectively despite its smaller scale compared to integrated majors. With a presence in both conventional and unconventional plays, Maha Energy balances risk and growth potential while maintaining flexibility in capital allocation.

Revenue Profitability And Efficiency

In FY 2023, Maha Energy reported revenue of SEK 3.96 million, reflecting challenges in production volumes or pricing. The company posted a net loss of SEK 33.95 million, with diluted EPS at -SEK 0.0322, indicating operational or cost pressures. Operating cash flow was negative at SEK -12.68 million, while capital expenditures totaled SEK -16.23 million, suggesting ongoing investment in asset development.

Earnings Power And Capital Efficiency

The negative earnings and cash flow highlight current inefficiencies in translating production into profitability. Elevated capital expenditures relative to operating cash flow indicate a reinvestment phase, with returns likely deferred until projects achieve steady-state production. The company’s ability to improve margins will depend on optimizing output from its core assets.

Balance Sheet And Financial Health

Maha Energy maintains a solid liquidity position with SEK 88.29 million in cash and equivalents, against total debt of SEK 34.98 million. The conservative leverage profile provides flexibility, though negative cash flow generation warrants monitoring. The balance sheet appears resilient for near-term obligations, but sustained losses could pressure financial stability.

Growth Trends And Dividend Policy

The company is in a growth phase, prioritizing asset development over shareholder returns, as evidenced by its nil dividend policy. Production ramp-ups in Brazil and Oman could drive future revenue, but current trends reflect transitional challenges. Investors should watch for operational milestones that signal improved cash flow generation.

Valuation And Market Expectations

With a market cap of SEK 662.92 million, the market appears to price in speculative growth potential despite recent losses. The beta of 0.585 suggests lower volatility relative to the broader energy sector, possibly reflecting its niche focus. Valuation hinges on successful execution of development projects.

Strategic Advantages And Outlook

Maha Energy’s strategic advantage lies in its targeted asset base and operational agility. The outlook depends on achieving production stability and cost control across its portfolio. Near-term risks include commodity price fluctuations and execution delays, while long-term upside could emerge from reserve growth and successful monetization.

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