investorscraft@gmail.com

Intrinsic ValueVAALCO Energy, Inc. (EGY.L)

Previous Close£365.00
Intrinsic Value
Upside potential
Previous Close
£365.00

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

VAALCO Energy, Inc. operates as an independent energy company focused on the exploration, development, and production of crude oil and natural gas. Its primary asset is the Etame Marin block offshore Gabon, where it holds a production-sharing contract, alongside interests in an undeveloped block in Equatorial Guinea. The company's revenue model hinges on hydrocarbon extraction, leveraging its operational expertise in West Africa's offshore basins. VAALCO positions itself as a nimble player in the oil and gas sector, targeting high-margin reserves with lower geopolitical risk compared to other regions. Its focused portfolio allows for efficient capital allocation, though its smaller scale limits diversification. The company competes with larger integrated firms and regional independents, differentiating itself through cost discipline and strategic partnerships. VAALCO's market position is bolstered by stable production from Gabon, but its growth prospects depend on successful exploration and development in Equatorial Guinea.

Revenue Profitability And Efficiency

VAALCO reported revenue of £478.99 million for the period, with net income of £58.49 million, reflecting a net margin of approximately 12.2%. Operating cash flow stood at £113.72 million, while capital expenditures totaled £102.99 million, indicating disciplined reinvestment. The company's profitability is supported by stable production from its Gabon assets, though it remains sensitive to oil price volatility.

Earnings Power And Capital Efficiency

The company generated diluted EPS of £0.56, demonstrating its ability to convert production into earnings. VAALCO's capital efficiency is evident in its balanced approach to reinvestment, with capex closely aligned with operating cash flow. Its focus on high-margin offshore assets enhances returns, though exploration success in Equatorial Guinea will be critical for long-term earnings growth.

Balance Sheet And Financial Health

VAALCO maintains a solid financial position with £82.65 million in cash and equivalents against £98.18 million in total debt, reflecting a manageable leverage profile. The company's liquidity position supports ongoing operations and selective growth initiatives, with room for strategic flexibility given its modest debt load.

Growth Trends And Dividend Policy

VAALCO has demonstrated a commitment to shareholder returns, with a dividend per share of £16.87. Growth prospects hinge on the development of its Equatorial Guinea block and potential acquisitions. The company's ability to sustain dividends will depend on maintaining production levels and managing commodity price exposure.

Valuation And Market Expectations

With a market capitalization of approximately £280.31 million, VAALCO trades at a P/E multiple reflective of its mid-tier exploration and production peers. The beta of 0.86 suggests moderate sensitivity to broader market movements, with investors pricing in steady but not explosive growth.

Strategic Advantages And Outlook

VAALCO's strategic advantages lie in its operational focus and cost-efficient offshore production. The outlook remains cautiously optimistic, contingent on oil price stability and successful resource development. Near-term performance will likely be driven by Gabon production, while longer-term growth depends on expanding its asset base.

Sources

Company filings, market 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