investorscraft@gmail.com

Intrinsic ValueCrew Energy Inc. (CR.TO)

Previous Close$7.40
Intrinsic Value
Upside potential
Previous Close
$7.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Crew Energy Inc. is a Canadian energy company focused on the exploration, development, and production of crude oil, natural gas, and natural gas liquids (NGL) in British Columbia. The company operates primarily in the Montney Formation, a prolific resource play known for its substantial reserves and cost-efficient extraction potential. Crew Energy's core assets include the Septimus, West Septimus, Groundbirch/Monias, Tower, and Attachie areas, which collectively hold significant proved and probable reserves. The company's revenue model is driven by commodity price fluctuations, with a focus on optimizing production efficiency and maintaining low operating costs to enhance margins. Crew Energy positions itself as a mid-sized producer with a strategic emphasis on natural gas and NGLs, benefiting from proximity to key infrastructure and export markets. Its operational focus in British Columbia provides access to growing LNG demand, particularly in Asia, while domestic market dynamics influence short-term pricing. The company competes in a capital-intensive sector where scale and operational efficiency are critical, and its reserve base supports long-term development potential.

Revenue Profitability And Efficiency

In FY 2023, Crew Energy reported revenue of CAD 307.1 million, with net income of CAD 119.7 million, reflecting strong profitability despite volatile commodity prices. The company generated CAD 241.4 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures totaled CAD 217.0 million, indicating disciplined reinvestment to sustain production and reserve growth. The absence of dividends suggests a focus on reinvesting free cash flow into development.

Earnings Power And Capital Efficiency

Crew Energy's diluted EPS of CAD 0.74 highlights its earnings capability, supported by efficient operations and favorable reserve economics. The company's capital efficiency is evident in its ability to fund development through operating cash flow, with a balanced approach to growth and financial stability. Its leverage to natural gas and NGL prices provides earnings upside in favorable market conditions.

Balance Sheet And Financial Health

Crew Energy maintains a moderate debt level, with total debt of CAD 76.2 million, suggesting a manageable leverage profile. The company reported no cash reserves, which may indicate aggressive capital deployment or timing-related reporting. Its financial health is supported by strong operating cash flow, providing flexibility to service debt and fund growth initiatives.

Growth Trends And Dividend Policy

Crew Energy's growth strategy centers on expanding its Montney resource base while optimizing production efficiency. The company does not currently pay dividends, prioritizing reinvestment in development projects. Future growth will depend on commodity price trends, operational execution, and potential expansion into LNG-linked markets.

Valuation And Market Expectations

With a market capitalization of CAD 1.16 billion, Crew Energy trades at a valuation reflective of its mid-tier producer status and exposure to natural gas and NGL markets. The company's beta of 1.547 indicates higher volatility relative to the broader market, aligning with its commodity-sensitive business model. Investor expectations likely hinge on sustained production growth and reserve replacement.

Strategic Advantages And Outlook

Crew Energy benefits from its strategic asset base in the Montney Formation, offering long-term development potential and cost advantages. The company's outlook is tied to global energy demand, particularly for natural gas, with opportunities linked to LNG export growth. Operational efficiency and disciplined capital allocation remain key to navigating commodity cycles and delivering shareholder value.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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