investorscraft@gmail.com

Intrinsic ValueDeltic Energy Plc (DELT.L)

Previous Close£2.85
Intrinsic Value
Upside potential
Previous Close
£2.85

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

Deltic Energy Plc operates as a natural resources investment company specializing in oil and gas exploration, primarily in the Southern and Central North Sea. The company focuses on acquiring and developing high-potential licenses, leveraging its expertise in subsurface evaluation and strategic partnerships. As a small-cap player in the energy sector, Deltic differentiates itself through targeted exploration in underdeveloped but geologically promising regions, positioning for long-term resource extraction opportunities. The firm’s revenue model hinges on successful license development, farm-out agreements, and eventual production royalties, though it remains pre-revenue as of FY2023. Its market position is defined by niche exploration focus, competing with larger E&P firms through agility and specialized technical insights. The North Sea remains a challenging but high-reward basin, requiring disciplined capital allocation—a key aspect of Deltic’s strategy.

Revenue Profitability And Efficiency

Deltic Energy reported no revenue in FY2023, reflecting its pre-production stage, with a net loss of £2.96 million (GBp -0.0318 diluted EPS). Operating cash flow was negative £2.18 million, while capital expenditures were minimal, indicating restrained investment activity. The absence of revenue underscores the company’s reliance on financing and partnerships to fund exploration until commercial production is achieved.

Earnings Power And Capital Efficiency

The company’s earnings power remains unrealized due to its exploratory focus, with negative EPS and no operating income. Capital efficiency is constrained by high upfront exploration costs, though its £5.58 million cash reserves provide runway for near-term activities. Deltic’s ability to monetize licenses via farm-outs or joint ventures will be critical to improving capital returns.

Balance Sheet And Financial Health

Deltic maintains a modest balance sheet with £5.58 million in cash and equivalents against minimal debt (£0.14 million), resulting in a strong liquidity position. The equity-funded structure reduces near-term solvency risks, though further fundraising may be required to advance exploration projects given persistent operating cash outflows.

Growth Trends And Dividend Policy

Growth is contingent on successful license development, with no dividends distributed as the company reinvests in exploration. The lack of revenue trends highlights the speculative nature of its business stage. Progress in farm-out deals or drilling results could catalyze re-rating, but current operations remain high-risk, long-cycle endeavors.

Valuation And Market Expectations

The market cap of £5.82 million (as of latest data) reflects Deltic’s exploratory status and binary upside potential. A beta of 1.2 indicates higher volatility versus the broader market, typical for small-cap E&P firms. Valuation hinges on prospective resource estimates and partnership announcements rather than traditional financial metrics.

Strategic Advantages And Outlook

Deltic’s strategic advantage lies in its focused North Sea license portfolio and technical expertise, though execution risk is high. The outlook depends on exploration success and ability to attract partners. With no near-term production, the company remains a speculative play on hydrocarbon discoveries, sensitive to commodity prices and regulatory shifts in the UK offshore sector.

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