investorscraft@gmail.com

Intrinsic ValueAscent Resources Plc (AST.L)

Previous Close£0.38
Intrinsic Value
Upside potential
Previous Close
£0.38

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

Ascent Resources Plc operates as an independent oil and gas exploration and production company, primarily focused on the Petisvoci Tight gas project in Slovenia, where it holds a 75% interest. The company’s core revenue model is driven by hydrocarbon extraction and monetization, targeting unconventional gas reserves in Europe. Its operations are concentrated in Slovenia and the UK, positioning it as a niche player in the European energy sector, though with limited scale compared to larger integrated peers. Ascent’s market position is defined by its specialized focus on tight gas, a challenging but potentially high-margin segment, though its geographic concentration introduces regulatory and operational risks. The company’s small size and single-project reliance limit its diversification, making it more susceptible to commodity price volatility and local permitting delays. Despite these challenges, Ascent aims to leverage its technical expertise to optimize production and secure partnerships for future development.

Revenue Profitability And Efficiency

In FY 2023, Ascent reported revenue of £1.41 million (GBp), reflecting its limited production scale, alongside a net loss of £851,000 (GBp). The negative operating cash flow of £1.35 million (GBp) and minimal capital expenditures of £1,000 (GBp) indicate constrained operational activity and financial strain. The lack of profitability underscores challenges in achieving sustainable cash flow from its Slovenian assets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.005 GBp highlights its current inability to generate earnings for shareholders. With negative operating cash flow and minimal reinvestment, Ascent’s capital efficiency remains weak, relying on external funding or asset monetization to sustain operations. The tight gas project’s development stage limits near-term earnings potential.

Balance Sheet And Financial Health

Ascent’s balance sheet shows £475,000 (GBp) in cash against £189,000 (GBp) of total debt, suggesting a modest liquidity buffer but limited financial flexibility. The absence of significant capex or debt reduction initiatives points to a stagnant financial position, with sustainability dependent on project advancements or external financing.

Growth Trends And Dividend Policy

No dividends were paid in FY 2023, consistent with the company’s focus on preserving capital for exploration. Growth prospects hinge on the Petisvoci project’s progression, though regulatory and funding hurdles persist. Historical losses and stagnant production volumes indicate muted near-term growth potential without strategic partnerships or operational breakthroughs.

Valuation And Market Expectations

With a market cap of £1.62 million (GBp) and a negative beta of -1.25, Ascent’s valuation reflects high risk and low investor confidence. The market appears to discount its prospects heavily, likely due to its unprofitability, single-asset focus, and exposure to Slovenia’s regulatory environment.

Strategic Advantages And Outlook

Ascent’s key advantage lies in its technical focus on tight gas, but its outlook remains uncertain due to operational and financial constraints. Success depends on securing permits, scaling production, or attracting partners. Without near-term catalysts, the company faces continued challenges in achieving profitability or market re-rating.

Sources

Company filings, London Stock Exchange 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