investorscraft@gmail.com

Intrinsic ValueArrow Exploration Corp. (AXL.V)

Previous Close$0.35
Intrinsic Value
Upside potential
Previous Close
$0.35

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 high-potential assets in Colombia and Western Canada. The company's core revenue model centers on acquiring, developing, and producing from oil and gas properties, generating cash flow through hydrocarbon sales. Arrow maintains interests in six Colombian oil blocks spanning approximately 227,005 net acres and holds leases across seven Canadian areas covering about 254,003 net acres, demonstrating a diversified asset base across geographically distinct regions with different risk profiles. Within the competitive energy sector, Arrow positions itself as an agile operator targeting undervalued assets with significant development upside, particularly focusing on Colombia's emerging basins where it can leverage technical expertise to unlock value. The company's market position reflects that of a growth-oriented junior explorer balancing stable Canadian production with higher-growth potential Colombian opportunities, requiring careful capital allocation to fund exploration while maintaining operational momentum across its portfolio.

Revenue Profitability And Efficiency

Arrow generated CAD 81.6 million in revenue for the period, achieving net income of CAD 13.2 million with diluted EPS of CAD 0.05. The company demonstrated solid operational cash flow generation of CAD 39.5 million, which sufficiently covered capital expenditures of CAD 31.1 million. This positive free cash flow position indicates efficient capital deployment and sustainable operations within the volatile energy commodity price environment, supporting ongoing development activities without requiring external financing.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its ability to generate substantial operating cash flow relative to its market capitalization. With capital expenditures nearly matching operating cash flow, Arrow demonstrates a disciplined approach to reinvestment, focusing on high-return projects. The minimal debt level suggests that earnings are primarily driven by operational performance rather than financial leverage, providing stability in various commodity price scenarios and allowing for organic growth funding.

Balance Sheet And Financial Health

Arrow maintains a strong financial position with CAD 18.8 million in cash and equivalents against minimal debt of approximately CAD 219,000. This virtually debt-free balance sheet provides significant financial flexibility and resilience to commodity price volatility. The substantial cash position relative to the company's market capitalization indicates conservative financial management and capacity to fund future exploration activities or weather industry downturns without liquidity concerns.

Growth Trends And Dividend Policy

As a growth-focused junior exploration company, Arrow reinvests substantially all cash flow into development activities, reflected in the absence of dividend payments. The capital expenditure program consuming most operating cash flow indicates an aggressive growth strategy focused on asset development rather than shareholder returns. This approach is typical for companies at Arrow's development stage, prioritizing resource base expansion and production growth over immediate income distribution to investors.

Valuation And Market Expectations

With a market capitalization of approximately CAD 75.8 million, the market values Arrow at less than one times revenue, reflecting typical valuation metrics for junior exploration companies. The low beta of 0.071 suggests the stock demonstrates low correlation to broader market movements, potentially indicating investor perception of company-specific risk factors dominating valuation drivers rather than systematic market risks affecting the broader energy sector.

Strategic Advantages And Outlook

Arrow's strategic advantage lies in its balanced portfolio between stable Canadian assets and higher-growth Colombian opportunities, providing both cash flow stability and exploration upside. The company's strong balance sheet positions it well to capitalize on acquisition opportunities that may arise during industry cycles. The outlook remains contingent on successful execution of development programs and maintaining cost discipline amid fluctuating commodity prices, with Colombian operations representing the primary growth catalyst.

Sources

Company description and financial data providedTSXV filingsEnergy sector analysis

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