investorscraft@gmail.com

Intrinsic ValueClontarf Energy plc (CLON.L)

Previous Close£0.03
Intrinsic Value
Upside potential
Previous Close
£0.03

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

Clontarf Energy plc operates in the high-risk, high-reward oil and gas exploration sector, with additional exposure to lithium development in Bolivia. The company’s primary asset is its 60% stake in Ghana’s Tano 2A Block, a 1,532-square-kilometer offshore exploration area, alongside interests in Western Australian LNG and Bolivian lithium brine projects. As a junior explorer, Clontarf relies on strategic partnerships and licensing agreements to mitigate capital-intensive risks inherent in early-stage resource development. Its diversified portfolio across hydrocarbons and lithium positions it to capitalize on energy transition trends, though operational scale remains limited compared to established peers. The company’s market position is niche, targeting undervalued assets in geopolitically complex regions, which requires significant technical expertise and local regulatory navigation. Without producing assets, Clontarf’s revenue model hinges on successful exploration outcomes, farm-in deals, or outright asset sales, making it highly speculative relative to production-weighted E&P firms.

Revenue Profitability And Efficiency

Clontarf reported no revenue in FY2023, reflecting its pre-production status, while net losses widened to -870,061 GBp due to elevated exploration and administrative costs. Negative operating cash flow of -1,903,699 GBp underscores the company’s reliance on external financing to sustain operations, with zero capital expenditures suggesting deferred project activity. The absence of revenue generation highlights the speculative nature of its business model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0002 GBp and lack of operating income demonstrate no current earnings power. With no producing assets, capital efficiency metrics are inapplicable, and shareholder value depends entirely on future resource discoveries or asset monetization. The negative cash flow from operations indicates heavy reliance on equity financing or debt to fund exploration.

Balance Sheet And Financial Health

Clontarf’s balance sheet shows minimal liquidity, with cash reserves of 182,516 GBp against no reported debt, providing limited runway for ongoing operations. The absence of leverage is a positive, but the company’s ability to continue as a going concern hinges on securing additional funding. With total liabilities not disclosed, a full assessment of financial health is constrained by data availability.

Growth Trends And Dividend Policy

Growth prospects are entirely forward-looking, tied to exploration success in Ghana, Bolivia, or Australia. The company has no dividend history, consistent with its development-stage profile, and reinvests all available capital into speculative projects. Shareholder returns, if any, would likely come via asset sales or corporate transactions rather than organic cash flows.

Valuation And Market Expectations

The market cap of ~2.45 million GBp reflects high-risk speculation on unproven reserves, with a beta of 0.445 indicating lower volatility than the broader energy sector—likely due to illiquidity. Investors appear to assign minimal premium to the lithium or LNG ventures, focusing primarily on Ghanaian oil potential.

Strategic Advantages And Outlook

Clontarf’s key advantage lies in its early-mover positioning in underdeveloped jurisdictions like Ghana and Bolivia, though geopolitical and operational risks abound. The outlook remains highly uncertain, contingent on exploration results and funding access. Success would require either a major hydrocarbon discovery or strategic partnerships to advance lithium projects amid rising battery-metal demand.

Sources

Company description, market data, and financials sourced from publicly disclosed ticker information and London Stock 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