investorscraft@gmail.com

Intrinsic ValueCanadian Overseas Petroleum Limited (COPL.L)

Previous Close£0.06
Intrinsic Value
Upside potential
Previous Close
£0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Canadian Overseas Petroleum Limited (COPL) operates as an oil and gas exploration and production company with a strategic focus on offshore reserves in Africa and environmentally responsible operations in Wyoming. The company’s core revenue model is driven by the acquisition, exploration, and development of hydrocarbon assets, leveraging its expertise in identifying high-potential reserves. COPL differentiates itself through sustainable practices, including minimal gas flaring and methane emissions, as well as utilizing wind-sourced electricity for its Wyoming facilities. Positioned in the competitive energy sector, COPL targets niche opportunities in Africa’s offshore basins while maintaining operational efficiency in North America. Its market position is characterized by a high-risk, high-reward profile typical of small-cap exploration firms, with growth contingent on successful resource development and commodity price stability. The company’s dual-geography approach mitigates some regional risks but remains exposed to volatile oil markets and geopolitical factors in Africa.

Revenue Profitability And Efficiency

In FY 2022, COPL reported revenue of £14.9 million, reflecting its early-stage production capabilities. The company posted a net loss of £45.4 million, underscoring the capital-intensive nature of exploration activities and operational challenges. Operating cash flow was positive at £2.2 million, but significant capital expenditures (£9.2 million) highlight ongoing investment needs. Efficiency metrics remain pressured by exploration costs and limited scale.

Earnings Power And Capital Efficiency

COPL’s diluted EPS of -£0.19 reflects its current unprofitability, typical of exploration-focused firms. The negative earnings power is compounded by high leverage to oil prices and exploration success. Capital efficiency is constrained by upfront development costs, though Wyoming’s low-emission operations may offer long-term cost advantages. The company’s ability to monetize reserves will be critical to improving returns.

Balance Sheet And Financial Health

COPL’s balance sheet shows £4.0 million in cash against £58.4 million in total debt, indicating liquidity constraints. The high debt load relative to market capitalization (£21.1 million) raises solvency concerns, though asset-backed financing is common in the sector. Further funding may be required to sustain exploration and development programs, potentially diluting equity.

Growth Trends And Dividend Policy

Growth hinges on successful African offshore development and Wyoming production scalability. No dividends are paid, as the company reinvests all cash flows into exploration. Shareholder returns are contingent on reserve upgrades and commodity price recovery. The high beta (3.2) reflects extreme sensitivity to oil market volatility.

Valuation And Market Expectations

COPL’s modest market cap (£21.1 million) aligns with its speculative profile. Valuation is driven by resource potential rather than current earnings, with investors pricing in exploration upside. The stock’s volatility suggests muted confidence in near-term profitability, though successful projects could rerate the shares.

Strategic Advantages And Outlook

COPL’s strategic advantages include its sustainable Wyoming operations and African exploration optionality. However, the outlook remains highly uncertain, dependent on funding availability and oil price trends. Risks include debt servicing and geopolitical exposure, while success in Africa could unlock significant value. The company’s ability to execute on its dual-geography strategy will determine its trajectory.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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