investorscraft@gmail.com

Intrinsic ValueArrow Exploration Corp. (AXL.L)

Previous Close£16.50
Intrinsic Value
Upside potential
Previous Close
£16.50

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

Arrow Exploration Corp. operates as a junior oil and gas exploration and production company with a strategic focus on Colombia and Western Canada. The company’s core revenue model is driven by the acquisition, development, and production of oil and gas assets, leveraging its portfolio of six oil blocks in Colombia and seven lease areas in Canada. Arrow Exploration targets high-potential, low-cost reserves, emphasizing operational efficiency to maximize returns in volatile commodity markets. The company’s Colombian assets, covering approximately 227,005 net acres, provide exposure to a region with established hydrocarbon potential, while its Canadian leases, spanning 254,003 net acres, offer diversification. Arrow positions itself as a nimble operator, capable of capitalizing on smaller, underdeveloped fields that larger players may overlook. This approach allows the company to maintain competitive margins while mitigating exploration risks through selective investments. In the broader energy sector, Arrow competes within the niche of junior explorers, differentiating itself through disciplined capital allocation and a focus on near-term production growth. Its market positioning is further strengthened by a low-debt profile and a management team with deep regional expertise, enabling agile responses to shifting market conditions.

Revenue Profitability And Efficiency

Arrow Exploration reported revenue of £81.6 million for the latest fiscal period, supported by steady production from its Colombian and Canadian assets. The company achieved a net income of £13.2 million, reflecting efficient cost management and favorable commodity pricing. Operating cash flow stood at £39.5 million, underscoring its ability to generate liquidity from core operations, while capital expenditures of £31.1 million highlight ongoing investments in production growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 3.44 pence demonstrates modest but stable earnings power, driven by its low-cost production base. Arrow’s capital efficiency is evident in its ability to fund exploration and development activities primarily through operating cash flow, reducing reliance on external financing. This disciplined approach supports sustainable growth without overleveraging the balance sheet.

Balance Sheet And Financial Health

Arrow Exploration maintains a robust financial position, with £18.8 million in cash and equivalents and minimal total debt of £219,406. This strong liquidity profile provides flexibility to navigate market volatility and pursue selective growth opportunities. The company’s near-debt-free status enhances its resilience in a capital-intensive industry.

Growth Trends And Dividend Policy

Arrow focuses on organic growth through the development of its existing asset base, with capital expenditures directed toward enhancing production capacity. The company does not currently pay dividends, opting instead to reinvest cash flows into exploration and development to drive long-term shareholder value. Future dividend considerations may hinge on sustained profitability and reserve growth.

Valuation And Market Expectations

With a market capitalization of approximately £47.2 million, Arrow Exploration trades at a modest valuation relative to its revenue and earnings. The low beta of 0.227 suggests lower volatility compared to the broader energy sector, reflecting investor perception of its stable operational base and conservative financial strategy.

Strategic Advantages And Outlook

Arrow’s strategic advantages lie in its focused asset portfolio, operational efficiency, and strong balance sheet. The outlook remains cautiously optimistic, with potential upside from successful exploration in Colombia and stable production in Canada. However, the company faces inherent risks from oil price fluctuations and geopolitical factors in its operating regions.

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