investorscraft@gmail.com

Intrinsic ValueAlvopetro Energy Ltd. (ALV.V)

Previous Close$7.01
Intrinsic Value
Upside potential
Previous Close
$7.01

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

Alvopetro Energy Ltd. operates as a junior oil and gas exploration and production company focused exclusively on onshore Brazil, specifically within the Recôncavo Basin. The company's core revenue model centers on developing and producing natural gas from its flagship Caburé and Murucututu assets, alongside smaller oil production from the Bom Lugar and Mãe-da-lua fields. Alvopetro strategically positions itself as a pure-play Brazilian natural gas producer, capitalizing on the country's growing domestic gas demand and favorable pricing environment linked to international benchmarks. Its operations are characterized by a low-cost, high-margin profile, leveraging existing infrastructure to commercialize reserves efficiently. This focused approach allows the company to compete by targeting undeveloped or underutilized assets, differentiating it from larger, diversified peers. The company's market position is that of a niche operator with a significant strategic advantage due to its early mover status in securing long-term gas sales agreements with local distributors, providing predictable cash flow. Its concentrated asset base in a single, proven basin mitigates broad geopolitical risk while exposing it to region-specific operational factors.

Revenue Profitability And Efficiency

For the fiscal year, Alvopetro generated revenue of CAD 45.5 million, demonstrating strong operational performance. The company achieved a net income of CAD 16.3 million, reflecting a healthy net profit margin. Operating cash flow was robust at CAD 34.9 million, significantly exceeding capital expenditures of CAD 4.4 million, indicating high cash generation efficiency from its producing assets and a capacity for self-funded growth or shareholder returns.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power, with diluted earnings per share of CAD 0.43. The significant positive spread between operating cash flow and capital expenditures underscores exceptional capital efficiency. This free cash flow generation provides Alvopetro with financial flexibility to pursue further development, reduce debt, or return capital to shareholders, highlighting a mature and profitable operational phase from its core assets.

Balance Sheet And Financial Health

Alvopetro maintains a conservative balance sheet with a strong liquidity position, holding CAD 21.7 million in cash and equivalents against total debt of CAD 7.9 million. This results in a net cash position, indicating minimal financial leverage and a low-risk financial profile. The company's financial health is robust, providing a solid foundation to withstand commodity price volatility and fund future opportunities without reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CAD 0.53. This payout is well-supported by strong free cash flow. Future growth is likely to be organic, focused on optimizing production from existing assets and potentially developing its exploration blocks, with the dividend policy serving as a key component of its capital allocation strategy alongside disciplined reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CAD 254 million, the market valuation implies a specific multiple of the company's earnings and cash flow. The low beta of 0.17 suggests the stock is perceived by the market as having lower volatility relative to the broader market, potentially reflecting its stable, contract-based natural gas revenue stream and strong balance sheet, which may insulate it from typical energy sector swings.

Strategic Advantages And Outlook

Alvopetro's key strategic advantages include its focused asset base in a stable regulatory regime, long-term gas sales contracts providing revenue visibility, and a low-cost operational structure. The outlook is contingent on successful execution of its development plans and stable Brazilian natural gas demand. Its net cash position provides a significant buffer against operational setbacks or market downturns, positioning the company for sustainable operations and strategic optionality.

Sources

Company DescriptionPublic 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