investorscraft@gmail.com

Intrinsic ValueBengal Energy Ltd. (BNG.TO)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bengal Energy Ltd. operates as an independent oil and gas exploration and production company, primarily focused on developing reserves in Australia's Cooper Basin. The company's core assets include interests in PL 303 Cuisinier, ATP 934 Barrolka, and ATP 732 Tookoonooka, along with four additional petroleum licenses. Bengal Energy generates revenue through the extraction and sale of crude oil and natural gas, leveraging its strategic positioning in a region known for its hydrocarbon potential. The company operates in a highly competitive sector dominated by larger integrated players, but its niche focus on underdeveloped permits allows it to target incremental production growth. Bengal Energy's market position is constrained by its small scale and limited diversification, though its asset base provides exposure to Australia's energy sector. The company's ability to monetize its reserves depends on operational execution, commodity price trends, and regulatory conditions in Australia.

Revenue Profitability And Efficiency

Bengal Energy reported revenue of CAD 6.48 million for the fiscal year ending March 2024, reflecting its modest production scale. The company posted a net loss of CAD 12.73 million, with diluted EPS of -CAD 0.0262, indicating ongoing profitability challenges. Operating cash flow was negative at CAD -273,000, while capital expenditures totaled CAD -474,000, underscoring limited reinvestment capacity amid constrained cash generation.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow highlight its struggle to achieve sustainable profitability. With no debt and minimal cash reserves (CAD 692,000), Bengal Energy operates with a highly constrained balance sheet, limiting its ability to fund exploration or development activities without external financing. Capital efficiency remains weak, as evidenced by negative returns and limited production scalability.

Balance Sheet And Financial Health

Bengal Energy maintains a debt-free balance sheet, but its financial health is precarious due to minimal liquidity and recurring losses. Cash and equivalents of CAD 692,000 provide limited runway, while the absence of leverage offers some flexibility. The company's ability to continue as a going concern depends on improving operational cash flows or securing additional funding.

Growth Trends And Dividend Policy

Growth prospects are muted, with no recent dividend distributions and capital expenditures insufficient to drive meaningful production increases. The company's focus remains on optimizing existing assets rather than aggressive expansion. Given its financial constraints, Bengal Energy is unlikely to initiate a dividend program in the near term.

Valuation And Market Expectations

With a market capitalization of CAD 4.85 million, the company trades at a significant discount to its revenue, reflecting investor skepticism about its turnaround potential. The high beta of 1.397 indicates elevated volatility relative to the broader market, consistent with its speculative risk profile.

Strategic Advantages And Outlook

Bengal Energy's key advantage lies in its exposure to Australia's Cooper Basin, though execution risks and funding constraints temper optimism. The outlook remains uncertain, hinging on commodity price recovery and operational improvements. Without a clear path to profitability, the company faces persistent challenges in attracting investor confidence.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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