investorscraft@gmail.com

Intrinsic ValueTotalEnergies EP Gabon S.A. (EC.PA)

Previous Close188.00
Intrinsic Value
Upside potential
Previous Close
188.00

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

TotalEnergies EP Gabon SA operates as a key player in Gabon's oil and gas sector, specializing in the exploration, production, and commercialization of crude oil. The company holds significant interests in both operated and non-operated production fields, with a mining exploration area spanning approximately 1,461 square kilometers. As a subsidiary of TotalEnergies SE, it benefits from the technical expertise and financial backing of a global energy leader, reinforcing its competitive position in the region. The company's revenue model is primarily driven by oil production and sales, with operations deeply embedded in Gabon's energy infrastructure. Its long-standing presence since 1949 provides a strategic advantage in navigating local regulatory and operational challenges. While the company operates in a mature market, its alignment with TotalEnergies' broader energy transition strategy may offer future growth avenues in sustainable energy projects. The firm's market position is further solidified by its established asset base and operational efficiency in a region with proven hydrocarbon reserves.

Revenue Profitability And Efficiency

In FY 2023, TotalEnergies EP Gabon reported revenue of €443.9 million, with net income of €26.4 million, reflecting a net margin of approximately 5.9%. The company generated €226.2 million in operating cash flow, demonstrating solid cash conversion from its core operations. Capital expenditures of €85.4 million indicate ongoing investment in maintaining and potentially expanding production capabilities.

Earnings Power And Capital Efficiency

The company's diluted EPS of €5.86 underscores its earnings capacity relative to its share base. With a moderate capital expenditure program, the firm maintains a balanced approach to reinvestment, ensuring sustainable operations while supporting shareholder returns. The strong operating cash flow relative to net income highlights efficient working capital management and robust underlying profitability.

Balance Sheet And Financial Health

TotalEnergies EP Gabon maintains a conservative balance sheet, with €677.1 million in cash and equivalents against total debt of €47.9 million, indicating a highly liquid position. The minimal leverage and substantial cash reserves provide financial flexibility to navigate commodity price volatility and fund future exploration or development activities without significant reliance on external financing.

Growth Trends And Dividend Policy

The company's growth is tied to oil production volumes and global crude prices, with limited visibility on expansion beyond its existing assets. However, its dividend policy appears robust, with a dividend per share of €88.96, reflecting a commitment to returning capital to shareholders. The sustainability of this payout will depend on consistent cash flow generation and stable oil market conditions.

Valuation And Market Expectations

With a market capitalization of approximately €893.3 million, the company trades at a P/E ratio derived from its €26.4 million net income. The low beta of 0.552 suggests relative insulation from broader market volatility, likely due to its niche focus and stable operational base in Gabon. Investors may value the firm for its dividend yield and defensive positioning within the energy sector.

Strategic Advantages And Outlook

TotalEnergies EP Gabon's strategic advantages include its long-term operational presence in Gabon and the backing of TotalEnergies SE. While the company faces inherent risks from oil price fluctuations and regional geopolitical factors, its strong balance sheet and efficient operations position it to weather downturns. The outlook remains cautiously optimistic, contingent on stable production and supportive commodity prices.

Sources

Company filings, Bloomberg

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