investorscraft@gmail.com

Intrinsic ValueAfentra plc (AET.L)

Previous Close£49.80
Intrinsic Value
Upside potential
Previous Close
£49.80

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

Afentra plc is an upstream oil and gas exploration and production company focused on African markets, leveraging its expertise in appraisal, development, and production. The company’s core revenue model is derived from its 34% stake in a significant exploration project spanning approximately 22,840 square kilometers in Somaliland, positioning it as a niche player in high-potential, albeit geopolitically complex, regions. Operating in the energy sector, Afentra competes with larger multinationals by targeting underdeveloped assets with scalable potential, balancing risk and reward through strategic partnerships and localized operational focus. Its market position is further defined by its transition from Sterling Energy plc in 2021, reflecting a renewed emphasis on African opportunities and a lean corporate structure to optimize capital efficiency. The company’s ability to navigate regulatory and logistical challenges in emerging markets underscores its differentiated approach within the oil and gas exploration segment.

Revenue Profitability And Efficiency

Afentra reported revenue of £180.9 million for the period, with net income of £52.4 million, reflecting a robust margin supported by efficient operations. Operating cash flow stood at £85.6 million, indicating strong cash generation capabilities, while capital expenditures of £20.6 million suggest disciplined reinvestment. The company’s diluted EPS of 0.21 GBp further highlights its profitability relative to its share base.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert exploration assets into profitable production, as demonstrated by its net income and operating cash flow. Capital efficiency is underscored by a manageable capex-to-cash flow ratio, with reinvestment focused on high-return opportunities in its core Somaliland project.

Balance Sheet And Financial Health

Afentra maintains a solid balance sheet with £46.9 million in cash and equivalents against total debt of £42.2 million, indicating a conservative leverage profile. The company’s liquidity position supports its operational flexibility, while its debt levels remain sustainable given its cash flow generation.

Growth Trends And Dividend Policy

Growth is driven by the development of its Somaliland assets, with no current dividend policy, reflecting a focus on reinvestment for expansion. The company’s market capitalization of £95.0 million suggests investor confidence in its growth trajectory, though geopolitical risks in its operating regions remain a consideration.

Valuation And Market Expectations

Trading with a beta of -0.15, Afentra exhibits low correlation to broader market movements, likely due to its niche focus. The market appears to price in both the potential of its African assets and the associated risks, with valuation metrics reflecting a balance between growth prospects and operational uncertainties.

Strategic Advantages And Outlook

Afentra’s strategic advantage lies in its targeted African focus and lean operational model, enabling agility in high-potential regions. The outlook hinges on successful asset development and geopolitical stability, with the company well-positioned to capitalize on rising energy demand in emerging markets.

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