investorscraft@gmail.com

Intrinsic ValueEnergean plc (ENOG.L)

Previous Close£847.50
Intrinsic Value
Upside potential
Previous Close
£847.50

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

Energean plc is a mid-cap oil and gas exploration and production company focused on the Eastern Mediterranean, with operations spanning Europe, Israel, Egypt, and New Ventures. The company’s core revenue model is driven by hydrocarbon production, primarily natural gas, from its flagship Karish and Tanin offshore fields in Israel, which anchor its resource base of 965 million barrels of oil equivalent. Energean operates in a geopolitically strategic region, supplying gas to domestic and export markets, including Egypt and Europe, leveraging long-term contracts to stabilize cash flows. Its integrated approach—combining upstream development with midstream infrastructure—positions it as a key regional player. The company differentiates itself through operational efficiency and a disciplined growth strategy, targeting low-break-even assets. While competing with larger energy firms, Energean’s niche focus on the Mediterranean provides scalability and resilience against commodity volatility.

Revenue Profitability And Efficiency

Energean reported revenue of £1.31 billion (GBp) for the period, with net income of £188 million, reflecting a margin of approximately 14.3%. Operating cash flow stood at £1.12 billion, underscoring strong cash generation from production. Capital expenditures of £765 million indicate ongoing investment in growth projects, particularly in Israel. The company’s efficiency metrics are supported by stable production and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of 101 GBp highlights Energean’s earnings capacity, driven by high-margin gas sales. The firm’s capital efficiency is evident in its ability to fund development projects while maintaining positive cash flow. Debt levels are elevated but serviceable given contracted revenue streams and a focus on deleveraging post-investment phases.

Balance Sheet And Financial Health

Energean holds £182 million in cash against total debt of £3.28 billion, reflecting a leveraged but structured balance sheet. The debt is primarily tied to project financing, with repayment schedules aligned to long-term gas contracts. Liquidity appears manageable, supported by operating cash flows and a disciplined approach to capital allocation.

Growth Trends And Dividend Policy

Growth is anchored by the Karish field ramp-up and potential expansion in Egypt and Europe. The company pays a dividend of 60 GBp per share, signaling confidence in sustained cash flows. Future trends hinge on execution of development projects and regional demand for gas, particularly in Europe’s energy transition context.

Valuation And Market Expectations

With a market cap of £1.58 billion, Energean trades at a moderate valuation, reflecting its growth potential and regional risks. The low beta (0.61) suggests relative insulation from broader market volatility, though geopolitical factors remain a key consideration for investors.

Strategic Advantages And Outlook

Energean’s strategic edge lies in its Mediterranean focus, contracted revenue base, and operational discipline. The outlook is cautiously optimistic, with growth dependent on successful project delivery and stable regional dynamics. The company is well-positioned to benefit from Europe’s gas diversification efforts but faces execution and geopolitical risks.

Sources

Company filings, London Stock Exchange disclosures

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