investorscraft@gmail.com

Intrinsic ValueEco (Atlantic) Oil & Gas Ltd. (EOG.V)

Previous Close$0.67
Intrinsic Value
Upside potential
Previous Close
$0.67

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. operates as a junior exploration company focused on high-impact oil and gas prospects in frontier offshore basins, primarily Namibia and Guyana. The company's core revenue model centers on acquiring strategic exploration licenses, conducting seismic and geological studies, and farming out interests to larger partners to fund drilling campaigns while retaining carried interests. This approach minimizes capital expenditure risk while maintaining exposure to potentially transformative discoveries. Eco Atlantic has assembled a significant portfolio of offshore blocks in the Walvis Basin offshore Namibia, where recent industry discoveries have generated substantial interest, positioning the company as a key regional player. The company also maintains strategic positions in the prolific Guyana-Suriname Basin through interests in the Orinduik and Canje blocks, adjacent to major ExxonMobil discoveries. This dual-basin strategy provides diversified exposure to two of the world's most promising offshore exploration hotspots, leveraging its technical expertise in deepwater exploration. The company's market position is that of a nimble, technically-driven explorer capable of identifying and securing high-potential acreage before attracting larger joint venture partners to share exploration costs and risks.

Revenue Profitability And Efficiency

During the fiscal year ending March 2024, Eco Atlantic reported minimal revenue of CAD 1,708, reflecting its pre-production stage as an exploration company. The company recorded a significant net loss of CAD 21.2 million, primarily driven by administrative expenses and exploration activities rather than operational inefficiencies. Negative operating cash flow of CAD 5.3 million is consistent with the capital-intensive nature of early-stage exploration, where substantial investment precedes revenue generation. The absence of capital expenditures during the period suggests the company was between major drilling campaigns, focusing instead on portfolio management and partnership development.

Earnings Power And Capital Efficiency

Eco Atlantic currently demonstrates negative earnings power with a diluted EPS of -CAD 0.0575, which is characteristic of exploration-stage companies before commercial discoveries. The company's capital efficiency is measured through its ability to secure and advance high-potential assets with minimal equity dilution. With no debt on its balance sheet, the company maintains financial flexibility, though its negative cash flow from operations indicates reliance on equity financing to fund ongoing exploration activities and corporate overhead during the pre-revenue phase of development.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CAD 4.7 million in cash and cash equivalents and no outstanding debt, providing a solid foundation for near-term operations. This debt-free position significantly reduces financial risk while the company pursues high-risk exploration objectives. The balance sheet strength allows Eco Atlantic to weather periods between financing rounds and negotiate from a position of strength when seeking farm-in partners for its exploration portfolio, though the current cash position would necessitate additional funding for major drilling campaigns.

Growth Trends And Dividend Policy

Eco Atlantic's growth trajectory is entirely dependent on exploration success and strategic partnerships rather than organic revenue growth. The company does not pay dividends, consistent with its development stage, as all available capital is reinvested into exploration activities and portfolio expansion. Future growth potential hinges on successful drilling outcomes on its Namibian and Guyanese assets, which could transform the company's valuation through discovery-led appreciation. The current strategy focuses on advancing assets toward drilling decisions while managing shareholder dilution through strategic farm-outs.

Valuation And Market Expectations

With a market capitalization of approximately CAD 45.7 million, the market appears to ascribe modest value to Eco Atlantic's extensive exploration portfolio, reflecting the high-risk nature of frontier exploration. The beta of 1.127 indicates slightly higher volatility than the broader market, typical for junior exploration companies whose valuations are sensitive to exploration news and commodity price fluctuations. The current valuation primarily represents option value on the company's exploration prospects rather than cash flow generation, with significant potential for revaluation based on drilling outcomes.

Strategic Advantages And Outlook

Eco Atlantic's strategic advantage lies in its first-mover positioning in emerging offshore basins with proven petroleum systems, particularly Namibia's Walvis Basin. The company's technical expertise in basin analysis and strategic acreage acquisition provides leverage to potential basin-opening discoveries. The outlook remains highly speculative, dependent on successful exploration drilling and the ability to attract qualified partners to fund expensive offshore campaigns. Near-term catalysts include potential farm-out agreements and drilling decisions on its high-impact prospects, which could materially alter the company's trajectory and valuation.

Sources

Company filingsPublic disclosure documents

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