investorscraft@gmail.com

Intrinsic ValueInternational Petroleum Corporation (0V1L.L)

Previous Close£185.70
Intrinsic Value
Upside potential
Previous Close
£185.70

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

International Petroleum Corporation (IPC) operates as an upstream oil and gas exploration and production company with a geographically diversified asset base spanning Canada, Malaysia, and France. The company generates revenue primarily through the extraction and sale of crude oil and natural gas, leveraging its portfolio of producing and development-stage assets. IPC focuses on cost-efficient operations and strategic acquisitions to enhance its resource base, targeting regions with stable fiscal regimes and operational synergies. The company competes in the highly cyclical energy sector, where commodity price volatility and regulatory shifts significantly influence profitability. IPC maintains a mid-tier position, prioritizing disciplined capital allocation and operational flexibility to navigate market fluctuations. Its asset diversification mitigates regional risks while providing exposure to both conventional and unconventional hydrocarbon plays. The absence of downstream operations underscores its pure-play upstream focus, aligning with investor preferences for unhedged commodity exposure.

Revenue Profitability And Efficiency

IPC reported SEK 853.9 million in revenue for FY 2023, with net income of SEK 172.95 million, reflecting a net margin of approximately 20.3%. The company generated SEK 346.15 million in operating cash flow, demonstrating robust cash conversion despite a capital expenditure outlay of SEK 313.24 million. This balance suggests prudent reinvestment to sustain production while maintaining profitability.

Earnings Power And Capital Efficiency

Diluted EPS stood at SEK 1.28, supported by efficient asset utilization and cost management. The company’s capital expenditures nearly matched operating cash flow, indicating a focus on self-funded growth. IPC’s lack of dividends reinforces its strategy to prioritize reinvestment and debt management over shareholder payouts.

Balance Sheet And Financial Health

IPC maintains a solid liquidity position with SEK 517.07 million in cash and equivalents against SEK 446.16 million in total debt, yielding a conservative net cash position. The balance sheet reflects moderate leverage, with debt levels representing 36% of market capitalization, suggesting capacity for strategic flexibility.

Growth Trends And Dividend Policy

IPC’s growth is tied to organic production increases and selective acquisitions, as evidenced by its capex intensity. The company has not instituted a dividend, opting instead to allocate free cash flow toward debt reduction and project development. This aligns with its lifecycle stage as a growth-oriented E&P player.

Valuation And Market Expectations

With a market cap of SEK 12.35 billion and a beta of 1.53, IPC trades with higher volatility than the broader market, reflecting its commodity-driven risk profile. Investors appear to price in exposure to oil price cycles rather than near-term yield, given the absence of dividends.

Strategic Advantages And Outlook

IPC’s strategic focus on low-breakeven assets and fiscal discipline positions it to withstand commodity downturns. The diversified portfolio reduces single-region risks, while its debt-light structure provides agility. Long-term prospects hinge on successful reserve replacement and operational efficiency gains amid energy transition pressures.

Sources

Company filings, London Stock Exchange disclosures

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