investorscraft@gmail.com

Intrinsic ValueCaspian Sunrise plc (CASP.L)

Previous Close£2.75
Intrinsic Value
Upside potential
Previous Close
£2.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Caspian Sunrise plc operates as an independent oil and gas exploration and production company, primarily focused on the BNG Contract Area in Kazakhstan. The company generates revenue through crude oil extraction and sales, leveraging its 99% ownership of the BNG asset, which spans 1,561 square kilometers in the Mangistau Oblast. This region is strategically significant due to its established hydrocarbon reserves and proximity to key export infrastructure. Caspian Sunrise differentiates itself through its operational focus on shallow, cost-effective wells, which reduce extraction risks and capital intensity compared to deepwater or unconventional projects. The company operates in a competitive sector dominated by state-backed entities and multinationals, but its niche positioning in Kazakhstan allows it to capitalize on regional demand and export opportunities. While geopolitical risks and regulatory frameworks in Kazakhstan pose challenges, Caspian Sunrise’s localized expertise and asset concentration provide a stable foundation for incremental production growth.

Revenue Profitability And Efficiency

In FY 2023, Caspian Sunrise reported revenue of 36.7 million GBp, with net income of 10.6 million GBp, reflecting a net margin of approximately 29%. The absence of reported operating cash flow and a capital expenditure of -12.2 million GBp suggest reinvestment in production capacity, though liquidity metrics remain tight. The company’s profitability is tied to oil price volatility and operational efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.0047 GBp underscores modest earnings relative to its share count. With no dividend payments, Caspian Sunrise prioritizes retaining earnings for exploration and development. The lack of operating cash flow data limits visibility into recurring earnings power, but the net income figure indicates ability to fund operations organically under current market conditions.

Balance Sheet And Financial Health

Caspian Sunrise holds 447,000 GBp in cash against total debt of 6.7 million GBp, indicating limited liquidity buffers. The debt level appears manageable relative to equity, but reliance on oil revenue for debt servicing introduces commodity price risk. The balance sheet reflects a typical exploration-focused structure, with capital expenditures outweighing immediate cash generation.

Growth Trends And Dividend Policy

The company has not paid dividends, opting to reinvest in its Kazakh assets. Growth hinges on sustained production from BNG and potential exploration successes. With a beta of 1.8, the stock is highly sensitive to oil price swings, suggesting investor expectations are tied to commodity cycles rather than near-term yield.

Valuation And Market Expectations

At a market cap of ~65.9 million GBp, the company trades at ~1.8x revenue, aligning with junior oil explorers. The elevated beta implies market pricing of high risk-reward dynamics, dependent on oil prices and operational execution in Kazakhstan.

Strategic Advantages And Outlook

Caspian Sunrise’s strategic focus on shallow, low-cost production in Kazakhstan provides a cost advantage, but geopolitical and regulatory risks persist. The outlook depends on oil price stability and the company’s ability to scale production without significant leverage. Near-term growth will likely be organic, with limited diversification beyond its core asset.

Sources

Company description, financials from disclosed ticker data (LSE).

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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