investorscraft@gmail.com

Intrinsic ValueCoelacanth Energy Inc. (CEI.V)

Previous Close$0.83
Intrinsic Value
Upside potential
Previous Close
$0.83

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

Coelacanth Energy Inc. is an emerging Canadian energy company focused on the exploration, development, and production of oil and natural gas resources. The company's operations are concentrated exclusively within the prolific Montney formation in northeastern British Columbia, specifically in the Two Rivers area. Coelacanth's core revenue model is built on developing its significant land position into producing assets that generate cash flow from the sale of hydrocarbons. As a pure-play Montney developer, the company operates in the highly competitive North American energy sector, where technological advancements in horizontal drilling and multi-stage fracturing have unlocked substantial resource potential. Coelacanth maintains a strategic focus on its substantial undeveloped land base, holding an average 95% working interest across approximately 151.5 net sections (96,960 net acres), providing considerable operational control and economic upside. The company's market position is that of an early-stage developer with significant resource potential, targeting value creation through systematic exploration and development rather than current production volumes. This positioning requires substantial capital investment before reaching sustainable production levels, typical of junior exploration companies in the energy sector.

Revenue Profitability And Efficiency

Coelacanth generated CAD 11.0 million in revenue during the period while reporting a net loss of CAD 8.9 million, reflecting its early development stage. The company's operating cash flow of CAD 2.2 million indicates some operational cash generation capability, though this is substantially outweighed by significant capital expenditures of CAD 84.5 million directed toward developing its Montney assets. This investment pattern is characteristic of exploration companies prioritizing resource development over near-term profitability.

Earnings Power And Capital Efficiency

The company reported negative diluted EPS of CAD -0.0168, demonstrating that earnings power remains unrealized as capital is deployed toward future production capacity. The substantial capital expenditure program relative to current revenue generation highlights the capital-intensive nature of the business model, where efficiency will be measured by future production rates and development costs per barrel of oil equivalent rather than current profitability metrics.

Balance Sheet And Financial Health

Coelacanth maintains a relatively clean balance sheet with CAD 5.7 million in cash against modest total debt of CAD 1.6 million. The company's financial health appears adequate for its development stage, with low leverage providing flexibility. The significant capital expenditure program suggests reliance on additional funding sources beyond operating cash flow to execute its development strategy effectively.

Growth Trends And Dividend Policy

As a development-stage company, Coelacanth does not pay dividends, instead reinvesting all capital into growth initiatives. The substantial capital expenditure program indicates an aggressive growth strategy focused on transforming its extensive Montney land position into producing assets. Current trends reflect a company in the investment phase of its lifecycle, with financial returns expected to materialize as development projects reach production.

Valuation And Market Expectations

With a market capitalization of approximately CAD 447.6 million, the market appears to be valuing Coelacanth based on the potential of its undeveloped Montney resource base rather than current financial metrics. The beta of 0.904 suggests the stock exhibits slightly less volatility than the broader market, though this may reflect its early development stage and limited trading history since its 2022 incorporation.

Strategic Advantages And Outlook

Coelacanth's primary strategic advantage lies in its concentrated, high-working-interest land position within the prolific Montney formation. The company's outlook depends heavily on successful execution of its development program and commodity price environment. As an early-stage developer, the company faces typical exploration risks but benefits from exposure to a world-class resource play with substantial long-term potential if development proceeds successfully.

Sources

Company description and financial data provided

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