investorscraft@gmail.com

Intrinsic ValueDecklar Resources Inc. (DKL.V)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

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

Decklar Resources Inc. operates as a junior international oil and gas exploration and production company with a strategic focus on Nigeria's Niger Delta region. The company's core revenue model centers on developing and appraising onshore oil fields, primarily through its interests in the Oza, Asaramatoru, and Emohua fields located within established oil mining leases. As a micro-cap entity trading on the TSX Venture Exchange, Decklar occupies a niche position targeting overlooked or underdeveloped assets in politically complex jurisdictions. The company supplements its exploration activities by providing funding and technical advisory services to other development firms, creating an additional revenue stream. Operating in the high-risk, high-reward segment of the energy sector, Decklar's market position is characterized by its specialized focus on West African onshore opportunities, where it faces competition from both local operators and international majors. The company's strategy involves leveraging its regional expertise to unlock value from assets that may be non-core to larger operators, positioning itself as a development-stage player in a mature hydrocarbon province with significant existing infrastructure.

Revenue Profitability And Efficiency

Decklar generated minimal revenue of CAD 0.3 million during FY2022, reflecting its early-stage development status with production not yet at commercial scale. The company reported a substantial net loss of CAD 12.9 million, indicating significant pre-revenue phase expenses. Operating cash flow was negative CAD 2.5 million, while capital expenditures reached CAD 11.4 million, demonstrating heavy investment in field development activities. These metrics collectively portray a company in the capital-intensive buildup phase typical of junior exploration firms, with efficiency measures remaining challenging to assess given the nascent stage of operations.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, with diluted EPS of CAD -0.13 reflecting the developmental nature of its assets. Substantial capital expenditures relative to minimal revenue generation highlight the current inefficiency in capital deployment, though this is characteristic of pre-production energy companies. The negative operating cash flow indicates Decklar is funding operations through external financing rather than internal cash generation, a common pattern for junior explorers building toward first production.

Balance Sheet And Financial Health

Decklar maintains a constrained financial position with minimal cash reserves of CAD 16,434 against total debt of CAD 7.9 million. This significant debt burden relative to its market capitalization of approximately CAD 2.7 million raises substantial liquidity concerns. The balance sheet structure suggests reliance on continued financing to sustain operations and development activities, presenting considerable financial risk given the company's pre-revenue status and the capital-intensive nature of oil field development.

Growth Trends And Dividend Policy

As a development-stage company, Decklar does not pay dividends, instead reinvesting all available capital into asset development. Growth prospects are entirely dependent on successful commercialization of its Nigerian oil fields, particularly the Oza Field development. The company's trajectory will be determined by its ability to transition from exploration and appraisal to sustained production, with current trends indicating a focus on building operational capacity rather than near-term profitability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 2.7 million, the market appears to be pricing Decklar as a high-risk exploration story with significant execution challenges. The valuation primarily reflects option value on the company's Nigerian assets rather than current financial performance. The beta of 1.29 suggests higher volatility than the broader market, consistent with micro-cap energy explorers facing substantial operational and geopolitical risks in their primary operating region.

Strategic Advantages And Outlook

Decklar's strategic position hinges on its focused expertise in Nigerian onshore development and its asset portfolio within established oil mining leases. The outlook remains highly speculative, contingent upon successful field development, production ramp-up, and navigating the complex operating environment in Nigeria. Near-term challenges include securing adequate funding, managing debt obligations, and achieving commercial production thresholds that could transition the company to positive cash flow generation.

Sources

Company financial statementsTSX Venture Exchange filings

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