investorscraft@gmail.com

Intrinsic ValueBorders & Southern Petroleum plc (BOR.L)

Previous Close£8.95
Intrinsic Value
Upside potential
Previous Close
£8.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Borders & Southern Petroleum plc is an independent oil and gas exploration company focused on the Falkland Islands, where it holds a 100% interest in three production licenses spanning approximately 10,000 square kilometers. The company specializes in the exploration and appraisal of hydrocarbons, operating in a high-risk, high-reward segment of the energy sector. Its strategic location south-east of the Falkland Islands positions it in a frontier exploration region with significant untapped potential, though geopolitical and logistical challenges persist. As a pure-play exploration firm, Borders & Southern generates no revenue from production, relying instead on capital markets to fund its activities. The company’s market position is niche, targeting investors with a high-risk appetite for speculative hydrocarbon plays. Its long-term viability hinges on successful resource discovery and eventual commercialization, which would transition it into a development-stage entity.

Revenue Profitability And Efficiency

The company reported no revenue in FY 2022, reflecting its pre-production stage. Net income stood at a loss of GBp 1.36 million, with diluted EPS of -GBp 0.0026, underscoring the capital-intensive nature of exploration. Operating cash flow was negative at GBp 1.14 million, while capital expenditures were minimal at GBp 8,000, indicating limited active drilling or appraisal work during the period.

Earnings Power And Capital Efficiency

With no operational cash flow or earnings, Borders & Southern’s financial performance is entirely driven by exploration progress and funding activities. The absence of revenue or profitable operations highlights its reliance on external financing to sustain exploration efforts. Capital efficiency metrics are not applicable given the company’s pre-revenue status and exploratory focus.

Balance Sheet And Financial Health

The company maintains a modest cash position of GBp 1.93 million as of FY 2022, with no debt, providing some liquidity for near-term activities. However, the lack of recurring income streams necessitates periodic capital raises to fund ongoing exploration. The balance sheet reflects a typical early-stage exploration profile, with limited tangible assets and high dependence on investor confidence.

Growth Trends And Dividend Policy

Growth prospects are tied to successful exploration outcomes, with no near-term production or revenue visibility. The company has no dividend policy, consistent with its pre-revenue status and focus on reinvesting available capital into exploration. Shareholder returns are contingent on future resource discoveries and subsequent development or monetization strategies.

Valuation And Market Expectations

The market capitalization of approximately GBp 58.6 million reflects speculative investor sentiment, pricing in potential exploration upside rather than current fundamentals. The negative beta of -0.995 suggests low correlation with broader markets, typical of niche exploration stocks. Valuation metrics are challenging to apply given the absence of earnings or cash flow.

Strategic Advantages And Outlook

Borders & Southern’s key advantage lies in its exclusive licenses in a frontier region with hydrocarbon potential. However, the outlook remains highly uncertain, dependent on exploration success and access to funding. Geopolitical risks and operational challenges in the Falklands add complexity. The company’s future hinges on converting exploration efforts into commercially viable resources, a process fraught with technical and financial hurdles.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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