investorscraft@gmail.com

Intrinsic ValueCobra Venture Corporation (CBV.V)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

Cobra Venture Corporation operates as a junior exploration and development company within Canada's energy sector, focusing on petroleum and natural gas properties. The company's core revenue model is derived from production and potential future development of its asset portfolio, which includes a working interest in an oil well in the Willesden Green area of Alberta and the Gull Lake project in Saskatchewan. As a micro-cap entity trading on the TSX Venture Exchange, Cobra occupies a niche position targeting smaller-scale, strategic resource plays. The company's operational strategy involves maintaining and evaluating its existing properties while seeking opportunities for development or partnership to monetize its assets. This positioning requires careful capital allocation typical of junior explorers, balancing the high-risk, high-reward nature of oil and gas exploration with fiscal discipline. Operating in the competitive Canadian energy landscape, Cobra's market position is characterized by its focused asset base and junior explorer status, which differentiates it from larger producers with diversified portfolios and more substantial production capabilities.

Revenue Profitability And Efficiency

For the fiscal year ending November 2024, Cobra Venture generated approximately CAD 1.29 million in revenue while reporting a net loss of CAD 286 thousand. The company maintained positive operating cash flow of CAD 111 thousand, though capital expenditures were minimal at CAD 20 thousand. This financial profile reflects the challenges faced by junior exploration companies in achieving consistent profitability while managing limited operational scale and development costs associated with their asset base.

Earnings Power And Capital Efficiency

The company reported a diluted loss per share of CAD 0.0173, indicating current earnings challenges. With minimal capital deployment and modest operating cash flow generation, Cobra's capital efficiency metrics reflect the early-stage nature of its operations. The balance between maintaining existing assets and funding future development initiatives remains a key consideration for evaluating the company's earnings potential and resource monetization strategy.

Balance Sheet And Financial Health

Cobra maintains a conservative financial structure with CAD 2.19 million in cash and cash equivalents and no outstanding debt obligations. This debt-free position provides financial flexibility, though the company's modest market capitalization of approximately CAD 2.32 million indicates limited financial resources for significant development projects without additional financing. The substantial cash position relative to market cap suggests a focus on capital preservation.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CAD 0.027 per share, representing a notable distribution relative to its financial performance. Growth trends appear constrained by the company's small-scale operations and limited capital deployment, with the focus likely remaining on strategic evaluation of existing assets rather than aggressive expansion. The dividend policy may reflect a commitment to shareholder returns despite operational challenges.

Valuation And Market Expectations

Trading with a market capitalization of approximately CAD 2.32 million and a beta of 0.685, the market appears to assign modest valuation expectations to Cobra Venture. The valuation likely incorporates the company's junior explorer status, limited production scale, and the inherent risks associated with early-stage energy development projects. Market expectations probably center on potential asset development rather than near-term financial performance.

Strategic Advantages And Outlook

Cobra's strategic position is defined by its focused asset portfolio and debt-free balance sheet, providing operational flexibility. The outlook remains contingent on the company's ability to effectively monetize its existing properties through development or strategic partnerships. Challenges include navigating the capital-intensive nature of energy exploration with limited resources, while opportunities may exist in optimizing current assets or identifying value-accretive acquisitions within its core operating regions.

Sources

Company financial statementsTSX Venture Exchange filings

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