investorscraft@gmail.com

Intrinsic ValueAkastor ASA (0IPT.L)

Previous Close£13.44
Intrinsic Value
Upside potential
Previous Close
£13.44

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

Akastor ASA is a specialized oilfield services investment company operating in the energy sector, primarily serving the oil and gas industry. The company focuses on vessel-based subsea well construction and intervention services, alongside well design, drilling project management, and reservoir consultancy. Its diversified portfolio includes rig procurement, technical manpower services, and proprietary software solutions, positioning it as a niche player in offshore operations. Akastor owns five offshore vessels, enhancing its asset-backed service capabilities in a capital-intensive industry. The company operates in a cyclical market, heavily influenced by oil price volatility and offshore exploration trends. Despite these challenges, Akastor maintains a strategic presence in Norway, leveraging its long-standing industry expertise since its founding in 1841. Its market position is defined by a mix of service offerings and asset ownership, though it competes with larger global oilfield service providers.

Revenue Profitability And Efficiency

Akastor reported revenue of NOK 282 million for FY 2023, reflecting its niche market focus. However, the company recorded a net loss of NOK 264 million, with diluted EPS at -1.37 NOK, indicating profitability challenges. Operating cash flow was negative at NOK -296 million, while capital expenditures were minimal at NOK -9 million, suggesting constrained reinvestment capacity amid financial pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight operational inefficiencies in the current oilfield services environment. With a diluted EPS of -1.37 NOK, Akastor’s ability to generate sustainable returns is under strain. The lack of significant capital expenditures further underscores limited near-term growth initiatives, relying instead on existing assets and service offerings.

Balance Sheet And Financial Health

Akastor’s balance sheet shows NOK 144 million in cash and equivalents against total debt of NOK 1.403 billion, indicating a leveraged position. The high debt burden relative to liquidity raises concerns about financial flexibility, particularly given the negative operating cash flow and net losses reported for the period.

Growth Trends And Dividend Policy

The company exhibits no dividend distribution, aligning with its loss-making position and focus on preserving capital. Growth trends remain muted, with minimal capex and reliance on existing vessel assets. The oilfield services sector’s cyclicality further complicates near-term growth prospects, though potential recovery in offshore activity could provide opportunities.

Valuation And Market Expectations

With a market cap of NOK 3.4 billion and a beta of 0.227, Akastor is perceived as relatively low-risk compared to the broader market, but its valuation reflects operational challenges. Investors likely price in subdued earnings potential and sector headwinds, with limited near-term catalysts for re-rating.

Strategic Advantages And Outlook

Akastor’s strategic advantages lie in its asset-backed model and long-term industry expertise, but its outlook is tempered by financial constraints and sector volatility. A recovery in offshore oil and gas investment could improve performance, though the company must address its debt load and cash flow challenges to capitalize on any upturn.

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