investorscraft@gmail.com

Intrinsic ValueAdvance Energy Plc (ADV.L)

Previous Close£0.18
Intrinsic Value
Upside potential
Previous Close
£0.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2016 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Advance Energy Plc operates in the oil and gas exploration and production sector, focusing on upstream activities with a strategic interest in the Buffalo Oil Field in East Timor. The company holds a 50% stake in this asset, positioning it as a niche player in Southeast Asia's energy market. Its revenue model is primarily driven by hydrocarbon production, though it remains pre-revenue as of FY 2022, reflecting its early-stage development status. The firm’s market position is characterized by high-risk, high-reward exposure typical of small-cap exploration companies, with operational leverage tied to field development success. Advance Energy’s rebranding in 2020 underscores its pivot toward oil and gas, distancing from its prior focus on energy and power. The company’s geographic concentration in Indonesia and East Timor aligns with regional energy demand but exposes it to regulatory and geopolitical risks. Its lean structure and partnership-based approach aim to mitigate capital intensity while maximizing resource potential.

Revenue Profitability And Efficiency

Advance Energy reported no revenue in FY 2022, reflecting its pre-production phase, while net losses widened to -51.7 million GBp. Operating cash flow was negative at -3.39 million GBp, underscoring ongoing investment needs. The absence of capital expenditures suggests deferred development activity, likely tied to project timelines or funding constraints.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.47 GBp highlights its current lack of earnings power, typical of exploration-stage firms. With no debt and minimal cash reserves (0.66 million GBp), capital efficiency hinges on successful asset monetization or external financing to advance the Buffalo Field.

Balance Sheet And Financial Health

Advance Energy’s balance sheet shows negligible debt and limited liquidity, with cash equivalents covering only a fraction of operating outflows. The equity-heavy structure provides flexibility but necessitates near-term funding to sustain operations and development.

Growth Trends And Dividend Policy

Growth is contingent on the Buffalo Field’s progression to production, with no dividends issued. The reported dividend per share figure appears anomalous and may reflect a data error, given the company’s pre-revenue status.

Valuation And Market Expectations

The market cap of zero GBp suggests distressed valuation or illiquidity, with beta (0.74) indicating moderate volatility relative to the broader market. Investor expectations likely hinge on exploration outcomes and partnership announcements.

Strategic Advantages And Outlook

Advance Energy’s key advantage lies in its targeted asset base, though execution risk is high. The outlook depends on operational milestones and funding, with success in East Timor critical to unlocking value.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041

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