investorscraft@gmail.com

Intrinsic ValueEco (Atlantic) Oil & Gas Ltd. (ECO.L)

Previous Close£36.60
Intrinsic Value
Upside potential
Previous Close
£36.60

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

Eco (Atlantic) Oil & Gas Ltd. is an exploration-focused energy company specializing in offshore oil and gas assets in Namibia and Guyana. The company's core revenue model hinges on acquiring and developing high-potential petroleum licenses, leveraging strategic partnerships to mitigate exploration risks. Its portfolio includes significant working interests in the Orinduik and Canje blocks in Guyana, as well as multiple licenses in Namibia's Walvis Basin, positioning it in frontier regions with substantial hydrocarbon potential. Eco (Atlantic) operates in a capital-intensive sector where success depends on successful exploration outcomes and joint venture collaborations. The company has also diversified into solar project development, though its primary focus remains upstream oil and gas. Its market position is that of a junior explorer with high-risk, high-reward assets in underexplored basins, competing for investor attention against larger peers with more advanced projects.

Revenue Profitability And Efficiency

The company reported minimal revenue of £17,080 (GBp) for FY 2024, reflecting its pre-production stage, while net losses widened to -£21.25 million due to exploration costs. Negative operating cash flow of -£5.33 million underscores the cash-intensive nature of its business model, though zero capital expenditures suggest restrained activity during the period. With no debt and £2.97 million in cash, it maintains a clean balance sheet but requires further funding to advance projects.

Earnings Power And Capital Efficiency

Eco (Atlantic) currently lacks earnings power, as evidenced by its diluted EPS of -5.75p and negative operating cash flow. The absence of capital expenditures indicates limited near-term development activity, though its asset portfolio in Guyana and Namibia could generate future value if exploration succeeds. Capital efficiency metrics are presently unfavorable due to the exploratory phase, with returns contingent on resource discoveries and commercialization.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with £2.97 million in cash and equivalents, providing limited runway for operations. Its £30.89 million market capitalization reflects investor expectations about its asset potential rather than current financial performance. While the lack of leverage reduces risk, the modest cash position necessitates future financing to sustain exploration programs and cover administrative costs.

Growth Trends And Dividend Policy

Growth prospects hinge entirely on exploration success and potential farm-out deals, with no near-term production visibility. The company does not pay dividends, typical for exploration-stage firms, and reinvests all available capital into license maintenance and preliminary technical work. Shareholder returns, if any, would materialize through asset monetization or corporate transactions rather than operational cash flows.

Valuation And Market Expectations

The market values Eco (Atlantic) at £30.89 million, pricing in speculative upside from its Namibian and Guyanese licenses rather than current fundamentals. A beta of 1.007 indicates market-aligned volatility, though exploration updates could drive significant price swings. Investors appear to ascribe option-like value to its acreage, particularly given regional discoveries by peers in Guyana's Stabroek Block.

Strategic Advantages And Outlook

Eco (Atlantic)'s key advantage lies in its strategic acreage adjacent to major discoveries, offering partnership potential. However, the outlook remains highly uncertain pending exploration results and funding availability. Success depends on technical execution, commodity prices, and the ability to attract partners to share exploration costs. The solar diversification provides optionality but does not materially offset upstream risks in the near term.

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