investorscraft@gmail.com

Intrinsic ValueVAALCO Energy, Inc. (EGY)

Previous Close$4.02
Intrinsic Value
Upside potential
Previous Close
$4.02

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

VAALCO Energy, Inc. (EGY) is an independent energy company focused on the exploration, development, and production of crude oil and natural gas. The company operates primarily in West Africa, with key assets in Gabon and Egypt, leveraging its expertise in mature offshore fields. VAALCO's revenue model is driven by hydrocarbon production and sales, with a focus on optimizing existing reserves while selectively pursuing growth opportunities. The company competes in a challenging sector characterized by volatile commodity prices, geopolitical risks, and stringent environmental regulations. VAALCO maintains a niche position by prioritizing operational efficiency, cost discipline, and strategic partnerships to mitigate risks. Its market positioning is further strengthened by a balanced portfolio of producing assets and exploration potential, though it remains smaller in scale compared to integrated oil majors. The company's ability to generate free cash flow in varying price environments underscores its resilience in a cyclical industry.

Revenue Profitability And Efficiency

VAALCO reported revenue of $479 million for FY 2024, with net income of $58.5 million, reflecting a net margin of approximately 12.2%. Diluted EPS stood at $0.56, indicating modest profitability. Operating cash flow of $113.7 million demonstrates the company's ability to convert revenue into cash, though capital expenditures of $103 million highlight ongoing investment needs. The balance between reinvestment and profitability remains a key focus.

Earnings Power And Capital Efficiency

The company's earnings power is supported by stable production and cost management, though it remains sensitive to oil price fluctuations. Capital efficiency is evident in its disciplined approach to expenditures, with a focus on maintaining production levels and extending asset life. Free cash flow generation, after accounting for capital expenditures, provides flexibility for debt reduction and shareholder returns.

Balance Sheet And Financial Health

VAALCO's balance sheet shows $82.7 million in cash and equivalents against total debt of $98.2 million, indicating a manageable leverage position. The company's liquidity appears adequate, with no immediate refinancing risks. A conservative debt profile and focus on cash flow generation support financial stability, though exposure to commodity prices necessitates prudent risk management.

Growth Trends And Dividend Policy

Growth is likely to be driven by operational efficiency and selective asset development rather than aggressive expansion. The company's dividend of $0.25 per share reflects a commitment to returning capital to shareholders, though payout levels remain modest relative to earnings. Future dividend sustainability will depend on cash flow consistency and commodity price trends.

Valuation And Market Expectations

Trading at a moderate earnings multiple, VAALCO's valuation reflects its niche position and exposure to oil price volatility. Market expectations appear balanced, with investors likely pricing in steady production and cautious growth. The company's ability to maintain profitability in a range of price scenarios will be critical for valuation support.

Strategic Advantages And Outlook

VAALCO's strategic advantages include its operational expertise in West Africa and a disciplined cost structure. The outlook hinges on oil price stability and execution of its development plans. While geopolitical and regulatory risks persist, the company's focus on cash flow generation and shareholder returns positions it reasonably well for medium-term stability.

Sources

Company filings, CIK 0000894627

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