investorscraft@gmail.com

Intrinsic ValueTotalEnergies EP Gabon S.A. (0IUV.L)

Previous Close£188.50
Intrinsic Value
Upside potential
Previous Close
£188.50

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

TotalEnergies EP Gabon SA operates as a key player in Gabon's oil and gas sector, specializing in the exploration, production, and commercialization of crude oil. The company holds significant interests in both operated and non-operated production fields, with a mining exploration area spanning approximately 1,461 square kilometers. As a subsidiary of TotalEnergies SE, it benefits from the parent company's global expertise and resources, reinforcing its competitive position in the regional energy market. The firm's revenue model is anchored in upstream activities, leveraging Gabon's hydrocarbon reserves to generate stable cash flows. Its long-standing presence since 1949 underscores its deep-rooted operational experience and strategic partnerships within the region. While the company faces sector-wide challenges such as fluctuating oil prices and regulatory shifts, its integration within the TotalEnergies network provides resilience and access to advanced technological capabilities. This positions it as a reliable operator in Gabon's energy landscape, balancing local market focus with global industry standards.

Revenue Profitability And Efficiency

In FY 2023, TotalEnergies EP Gabon reported revenue of €443.9 million, with net income of €26.4 million, reflecting a net margin of approximately 5.9%. Operating cash flow stood at €226.2 million, indicating robust cash generation from core operations. Capital expenditures of €85.4 million suggest disciplined reinvestment, aligning with the company's focus on sustaining production efficiency.

Earnings Power And Capital Efficiency

The company's diluted EPS of €5.86 demonstrates its ability to translate upstream operations into shareholder returns. With operating cash flow covering capital expenditures by a factor of 2.6x, TotalEnergies EP Gabon maintains solid capital efficiency. Its modest total debt of €47.9 million relative to cash reserves of €677.1 million underscores prudent financial management.

Balance Sheet And Financial Health

TotalEnergies EP Gabon exhibits a strong balance sheet, with cash and equivalents of €677.1 million significantly outweighing total debt of €47.9 million. This liquidity position, coupled with low leverage, provides flexibility to navigate commodity price volatility and fund future exploration activities without undue financial strain.

Growth Trends And Dividend Policy

The company's dividend per share of €88.96 highlights a shareholder-friendly distribution policy, supported by stable cash flows. While growth is tethered to oil price dynamics and reserve replenishment, its affiliation with TotalEnergies SE offers potential access to broader regional opportunities. The focus remains on optimizing existing assets rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of €884.3 million and a beta of 0.55, the stock is perceived as relatively stable within the energy sector. The valuation reflects its niche positioning in Gabon's oil industry, with investors likely pricing in moderate growth expectations and the stability derived from its parent company's backing.

Strategic Advantages And Outlook

TotalEnergies EP Gabon's strategic advantages include its entrenched operational footprint in Gabon and the technical support of TotalEnergies SE. While the outlook is cautiously optimistic, dependent on oil price trends and local regulatory conditions, the company's low debt and strong liquidity provide a buffer against market uncertainties. Its long-term viability hinges on efficient reserve management and cost control.

Sources

Company filings, London Stock Exchange disclosures

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