investorscraft@gmail.com

Intrinsic ValueEcho Energy plc (ECHO.L)

Previous Close£0.00
Intrinsic Value
Upside potential
Previous Close
£0.00

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

Echo Energy plc is a London-based exploration and production (E&P) company specializing in natural gas assets across Latin America, with a primary focus on its Santa Cruz Sur operations in Argentina. The company’s core revenue model hinges on upstream activities, including exploration, development, and production of hydrocarbons, though its current financials reflect pre-revenue exploration challenges. Operating in a volatile energy market, Echo Energy competes with larger integrated players but differentiates itself through niche regional expertise and a lean operational structure. The firm’s strategic positioning in Argentina and Bolivia exposes it to geopolitical and regulatory risks, but also to potential upside from undeveloped reserves. Its market position remains speculative, given its early-stage asset base and lack of commercial production, though its gas-focused portfolio aligns with global energy transition trends.

Revenue Profitability And Efficiency

Echo Energy reported no revenue in FY 2023, reflecting its pre-production status, while net losses widened to -2.8 million GBp. The absence of operating cash flow (-1.37 million GBp) and negligible capital expenditures underscore the company’s reliance on external financing to sustain exploration activities. With no dividend payouts, the firm prioritizes capital preservation amid its developmental phase.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0006 GBp highlights its current lack of earnings power, constrained by exploration costs and administrative expenses. Negative operating cash flow and high leverage (total debt of 7.33 million GBp) further indicate inefficient capital deployment, though this is typical for early-stage E&P firms prioritizing asset development over near-term profitability.

Balance Sheet And Financial Health

Echo Energy’s balance sheet reveals limited liquidity (83,127 GBp cash) against significant debt (7.33 million GBp), signaling financial strain. The absence of revenue exacerbates refinancing risks, though the company’s micro-cap status (960,368 GBp market cap) suggests equity dilution may be a primary tool for funding. Its financial health remains precarious without near-term production milestones.

Growth Trends And Dividend Policy

Growth is contingent on successful exploration and commercialization of Santa Cruz Sur, with no current production or revenue streams. The company has no dividend policy, retaining all capital for operational needs. Shareholder returns hinge entirely on speculative asset appreciation, with no near-term catalysts evident in its financials.

Valuation And Market Expectations

The market cap of 960,368 GBp reflects high-risk speculation on Echo Energy’s unproven reserves, with a beta of 1.505 indicating volatility. Investors appear to discount its prospects heavily, given the lack of revenue and elevated debt. Valuation hinges on future exploration success, with no tangible metrics to anchor expectations.

Strategic Advantages And Outlook

Echo Energy’s niche focus on Latin American gas assets offers optionality in a transitioning energy landscape, but execution risks dominate. The outlook remains uncertain, dependent on securing funding, regulatory approvals, and technical success. Without near-term revenue, the company’s survival may require further capital raises or strategic partnerships.

Sources

Company filings, London Stock Exchange data

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