investorscraft@gmail.com

Intrinsic ValueCondor Energies Inc. (CDR.TO)

Previous Close$1.96
Intrinsic Value
Upside potential
Previous Close
$1.96

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

Condor Energies Inc. operates as an oil and gas exploration and production company with a strategic focus on Turkey and Kazakhstan. The company holds full ownership of the Poyraz Ridge and Destan operating licenses in Turkey's Gallipoli Peninsula, positioning it in a region with established hydrocarbon potential. Its revenue model is driven by upstream activities, including exploration, development, and production, targeting conventional and unconventional reserves. Condor Energies operates in a competitive sector dominated by larger integrated players, but its niche focus on underdeveloped assets allows it to capitalize on regional opportunities. The company's rebranding in 2022 reflects a broader energy transition strategy, though its core operations remain tied to fossil fuels. With a market cap of approximately CAD 104.6 million, Condor is a small-cap player, leveraging its technical expertise to optimize production and secure incremental growth in its target markets.

Revenue Profitability And Efficiency

Condor Energies reported revenue of CAD 66.6 million for the period, though it posted a net loss of CAD 4.1 million, reflecting operational challenges or exploration costs. The diluted EPS of -CAD 0.0713 underscores profitability pressures. Operating cash flow of CAD 5.4 million suggests some ability to fund operations, but capital expenditures of CAD -8.3 million indicate ongoing investment in asset development.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight earnings challenges, likely tied to exploration costs or volatile commodity prices. Operating cash flow remains positive, but capital expenditures exceed this figure, indicating reliance on external funding or reserves to sustain growth initiatives. The balance between reinvestment and profitability will be critical for future earnings power.

Balance Sheet And Financial Health

Condor Energies maintains a liquidity position with CAD 27.8 million in cash and equivalents, against total debt of CAD 13.2 million, suggesting manageable leverage. However, the net loss and negative free cash flow (operating cash flow minus capex) raise questions about long-term sustainability without additional financing or improved operational performance.

Growth Trends And Dividend Policy

The company exhibits growth potential through its Turkish licenses, but its negative earnings and high capex signal a focus on development over near-term returns. Condor does not pay dividends, aligning with its reinvestment strategy. Future growth hinges on successful exploration and production uplifts in its core assets.

Valuation And Market Expectations

With a market cap of CAD 104.6 million and a beta of 0.846, Condor Energies is viewed as a moderately volatile small-cap stock. The lack of profitability may weigh on valuation multiples, but its asset base and regional focus could attract speculative interest if commodity prices or operational successes materialize.

Strategic Advantages And Outlook

Condor's strategic advantage lies in its focused regional presence and technical expertise in Turkey and Kazakhstan. The outlook depends on execution in its existing licenses, potential discoveries, and adaptability to energy transition trends. Near-term challenges include funding development while navigating sector volatility.

Sources

Company filings, TSX disclosures

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