investorscraft@gmail.com

Intrinsic ValueCanacol Energy Ltd (CNE.TO)

Previous Close$1.53
Intrinsic Value
Upside potential
Previous Close
$1.53

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

Canacol Energy Ltd operates as a natural gas-focused exploration and production company, primarily active in Colombia. The company specializes in conventional natural gas reserves, with a strategic emphasis on supplying domestic demand in Colombia, where gas infrastructure and energy transition policies support long-term demand growth. Canacol’s revenue model hinges on gas production and sales contracts, often structured with fixed pricing to mitigate volatility. The firm holds a niche position as one of Colombia’s leading independent gas producers, leveraging its reserves base and operational expertise to serve industrial and utility customers. Its market position is reinforced by Colombia’s reliance on gas for power generation and industrial use, though competition exists from larger integrated energy players and renewable alternatives. Canacol’s focus on conventional gas differentiates it from shale or offshore producers, aligning with regional infrastructure and regulatory frameworks.

Revenue Profitability And Efficiency

In its latest fiscal period, Canacol reported revenue of CAD 375.9 million, though net income stood at a loss of CAD 32.7 million, reflecting operational or pricing challenges. Operating cash flow of CAD 168 million suggests core operations remain cash-generative, but capital expenditures of CAD 72.8 million indicate ongoing investment needs. The lack of diluted EPS highlights profitability pressures, possibly tied to debt servicing or exploration costs.

Earnings Power And Capital Efficiency

The company’s operating cash flow demonstrates underlying earnings potential, but negative net income and high total debt (CAD 728.2 million) raise questions about capital efficiency. Free cash flow, estimated at CAD 95.3 million after capex, suggests some capacity for debt reduction or reinvestment, though leverage remains a concern.

Balance Sheet And Financial Health

Canacol’s balance sheet shows CAD 79.2 million in cash against CAD 728.2 million in total debt, indicating a leveraged position. The debt-to-equity ratio is elevated, though reserves-backed assets may provide collateral support. Liquidity appears manageable given operating cash flow, but refinancing risks could arise if gas prices or production volumes decline.

Growth Trends And Dividend Policy

Canacol’s growth hinges on reserve development and Colombian gas demand. A dividend of CAD 1.04 per share signals shareholder returns, but sustainability depends on improved profitability and debt management. Production trends and contract renewals will be critical to future cash flow stability.

Valuation And Market Expectations

With a market cap of CAD 89.7 million, the stock trades at a low revenue multiple, reflecting skepticism about earnings recovery or debt overhang. The beta of 1.28 suggests higher volatility versus the market, typical for small-cap energy firms.

Strategic Advantages And Outlook

Canacol’s strategic focus on Colombian gas aligns with regional energy needs, but execution risks persist. Success depends on balancing debt reduction, reserve replacement, and maintaining dividend credibility. Macro factors like gas prices and Colombian policy will heavily influence performance.

Sources

Company filings, market data

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