investorscraft@gmail.com

Intrinsic ValueAngus Energy plc (ANGS.L)

Previous Close£0.24
Intrinsic Value
Upside potential
Previous Close
£0.24

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

Angus Energy plc operates as a UK-focused hydrocarbon development and production company, specializing in onshore oil and gas assets. The company generates revenue through the extraction and sale of hydrocarbons from its portfolio of fields, including Brockham, Lidsey, Saltfleetby, and Balcombe. These assets are strategically located in the Weald Basin and Lincolnshire, regions with established hydrocarbon potential. Angus Energy holds varying ownership stakes across its fields, balancing operational control with joint venture partnerships. The company primarily serves third-party buyers in the UK energy market, leveraging its mid-sized production scale. As an independent operator, Angus competes in a niche segment of the onshore UK oil and gas sector, where it focuses on optimizing mature assets and selective development opportunities. The firm's market position reflects the challenges typical of small-cap E&P companies, including exposure to commodity price volatility and the need for continuous capital allocation to sustain production. Its operational footprint remains concentrated, with growth contingent on reservoir performance and regulatory approvals for field developments.

Revenue Profitability And Efficiency

Angus Energy reported revenue of £21.8 million for the period, demonstrating active hydrocarbon sales, though profitability remains challenged with a net loss of £4.3 million. Operating cash flow of £3.1 million indicates some capacity to fund operations internally, but capital expenditures of £3.5 million suggest ongoing investment requirements. The negative EPS of -0.1p reflects the current unprofitability at the per-share level.

Earnings Power And Capital Efficiency

The company's earnings power is constrained by its small production scale and the high-cost nature of UK onshore operations. With substantial debt of £18.4 million against cash reserves of £2.2 million, capital efficiency metrics remain under pressure. The negative beta of -0.41 suggests returns that are inversely correlated with broader market movements, typical of commodity-linked small caps.

Balance Sheet And Financial Health

Angus Energy's balance sheet shows limited liquidity with £2.2 million in cash against £18.4 million in total debt, indicating leveraged financial positioning. The absence of dividend payments aligns with the company's focus on preserving capital for operational needs and debt servicing. With 4.23 billion shares outstanding, the capital structure reflects significant equity dilution over time.

Growth Trends And Dividend Policy

Growth prospects are tied to field development programs and hydrocarbon price realizations, with no current dividend policy in place. The company's small market cap of £12 million suggests it operates as a micro-cap explorer/producer, where growth initiatives would likely require external funding. Production sustainability from existing assets remains a key focus given the capital-intensive nature of operations.

Valuation And Market Expectations

The market valuation reflects the company's small-scale production profile and challenging financial metrics. Investors appear to price in the operational risks inherent in UK onshore hydrocarbon development, including regulatory uncertainties and commodity price exposure. The negative earnings multiple is typical for early-stage resource companies yet to achieve sustainable profitability.

Strategic Advantages And Outlook

Angus Energy's strategic position rests on its portfolio of UK onshore licenses and operational experience in the region. The outlook remains cautiously tied to hydrocarbon prices and the company's ability to manage its leveraged balance sheet. Success depends on executing field optimization programs while navigating the energy transition landscape affecting all UK upstream operators.

Sources

Company description and financial data sourced from publicly available market data and regulatory filings

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