investorscraft@gmail.com

Intrinsic ValueCondor Energies Inc. (CPI.TO)

Previous Close$0.37
Intrinsic Value
Upside potential
Previous Close
$0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Condor Energies Inc. operates as an oil and gas exploration and production company with a strategic focus on Turkey and Kazakhstan. The company holds full ownership of the Poyraz Ridge and Destan operating licenses in Turkey's Gallipoli Peninsula, positioning it in a region with established hydrocarbon potential. Its core revenue model relies on upstream activities, including exploration, development, and production of oil and gas assets, targeting both conventional and unconventional reserves. The company operates in a competitive and capital-intensive sector, where geopolitical risks and commodity price volatility significantly influence profitability. Despite its small-scale operations, Condor Energies aims to leverage its technical expertise and regional partnerships to unlock value in underdeveloped basins. Its market position remains niche, with limited production volumes compared to larger peers, but it retains flexibility to pivot toward high-impact opportunities in emerging energy markets.

Revenue Profitability And Efficiency

In FY 2021, Condor Energies reported revenue of CAD 883,000, reflecting minimal operational output amid challenging market conditions. The company posted a net loss of CAD 11.3 million, driven by exploration costs and administrative expenses, with diluted EPS at -CAD 0.11. Operating cash flow was negative CAD 6.1 million, while capital expenditures remained modest at CAD 89,000, indicating constrained investment activity during the period.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by its limited production base and high fixed costs relative to revenue. Negative operating cash flow and minimal capital deployment suggest low capital efficiency, though the absence of debt provides some financial flexibility. With no dividend payments, retained earnings are reinvested into exploration, though success in converting reserves into production will be critical for improving returns.

Balance Sheet And Financial Health

Condor Energies maintains a debt-free balance sheet, with CAD 4.6 million in cash and equivalents as of FY 2021. The lack of leverage reduces financial risk, but the company's ability to fund future growth hinges on raising additional equity or securing joint venture partnerships. Liquidity remains tight, given negative cash flows and limited revenue generation.

Growth Trends And Dividend Policy

Growth prospects are tied to exploration success and development of its Turkish licenses, though progress has been slow. The company does not pay dividends, prioritizing resource allocation toward exploration and potential asset acquisitions. Given its small size, Condor Energies' trajectory will depend on strategic partnerships or discoveries that can scale production meaningfully.

Valuation And Market Expectations

With a negligible market capitalization and high beta of 2.87, the stock reflects speculative investor sentiment, heavily influenced by commodity price swings and exploration outcomes. The absence of sustained profitability or near-term catalysts suggests muted market expectations, though upside potential exists if reserves are proven economically viable.

Strategic Advantages And Outlook

Condor Energies' key advantage lies in its focused asset base and debt-free structure, allowing agility in pursuing opportunities. However, its outlook remains uncertain, contingent on successful exploration and favorable regulatory conditions in its operating regions. The company must balance cost discipline with strategic investments to transition toward sustainable production and cash flow generation.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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