investorscraft@gmail.com

Intrinsic ValueCoro Energy plc (CORO.L)

Previous Close£3.75
Intrinsic Value
Upside potential
Previous Close
£3.75

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

Coro Energy plc operates in the oil and gas exploration and production sector, focusing on the South East Asian market, particularly the west Natuna basin offshore Indonesia. The company's core revenue model is derived from hydrocarbon exploration and development, leveraging its strategic asset portfolio in a region with significant untapped potential. Coro Energy positions itself as a nimble player in a competitive industry, targeting smaller-scale, high-impact projects that larger firms may overlook. The company's focus on natural gas aligns with regional energy demand trends, as Southeast Asia increasingly shifts toward cleaner-burning fuels. However, its market position remains challenged by the capital-intensive nature of exploration and the volatility of commodity prices. Coro's ability to monetize its Indonesian assets while managing operational and financial risks will be critical to its long-term viability in a sector dominated by well-established competitors.

Revenue Profitability And Efficiency

Coro Energy reported modest revenue of 235,000 GBp for FY 2023, overshadowed by a net loss of 1,717,000 GBp, reflecting the challenges of early-stage exploration activities. Negative operating cash flow of 2,738,000 GBp and capital expenditures of 1,035,000 GBp indicate ongoing investment in asset development without near-term cash generation. The company's financial performance underscores the high-risk, high-reward nature of its business model.

Earnings Power And Capital Efficiency

With a diluted EPS of 0.0007 GBp, Coro Energy's earnings power remains negligible, typical of a pre-revenue exploration company. The significant capital expenditures relative to revenue highlight the capital-intensive phase of its operations, with returns contingent on successful resource extraction and commercialization in future periods.

Balance Sheet And Financial Health

Coro Energy's financial position appears strained, with 1,095,000 GBp in cash against 31,327,000 GBp of total debt, raising concerns about liquidity and refinancing risks. The high debt load relative to its market capitalization of 5,167,106 GBp suggests a leveraged balance sheet that may require additional equity funding or asset monetization to sustain operations.

Growth Trends And Dividend Policy

As an exploration-stage company, Coro Energy has no dividend policy, reinvesting all potential cash flows into asset development. Growth prospects hinge entirely on successful exploration outcomes and subsequent production ramp-up in its Indonesian concessions, with no near-term visibility on sustainable revenue streams.

Valuation And Market Expectations

The company's modest market capitalization reflects investor skepticism about its ability to transition from exploration to production. With a beta of 0.927, Coro's stock shows slightly less volatility than the broader market, possibly due to its small size and limited liquidity rather than fundamental stability.

Strategic Advantages And Outlook

Coro Energy's strategic advantage lies in its focused geographic footprint in a gas-prone region with growing energy demand. However, the outlook remains highly speculative, dependent on exploration success, commodity price trends, and the company's ability to secure additional funding. Execution risk is elevated given its financial constraints and competitive operating environment.

Sources

Company filings, London Stock Exchange 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