investorscraft@gmail.com

Intrinsic ValueFrontera Energy Corporation (FEC.TO)

Previous Close$9.40
Intrinsic Value
Upside potential
Previous Close
$9.40

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

Frontera Energy Corporation operates as an independent oil and gas exploration and production company with a strategic focus on South America, particularly Colombia, Ecuador, Guyana, and Peru. The company’s core revenue model is driven by upstream activities, including the extraction, development, and production of crude oil and natural gas. Its diversified asset portfolio spans 35 exploration and production blocks, along with midstream infrastructure such as pipelines and port facilities in Colombia, enhancing operational efficiency and market access. Frontera’s market position is bolstered by its substantial proved plus probable reserves of 167 million barrels of oil equivalent, positioning it as a mid-sized player in a competitive sector dominated by larger multinationals. The company’s geographic concentration in South America exposes it to regional regulatory and geopolitical risks, but also provides opportunities in underdeveloped basins with high resource potential. Frontera’s rebranding in 2017 marked a strategic shift aimed at stabilizing operations and optimizing its asset base, reflecting its adaptive approach to volatile commodity markets.

Revenue Profitability And Efficiency

Frontera reported revenue of CAD 1.13 billion for the period, underscoring its operational scale in the energy sector. However, the company posted a net loss of CAD 24.2 million, reflecting challenges in cost management or commodity price volatility. Operating cash flow stood at CAD 510 million, indicating robust cash generation from core activities, while capital expenditures of CAD 350.7 million highlight ongoing investments in growth and maintenance.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.40 signals weaker earnings power, likely due to operational or external market pressures. Despite this, Frontera’s operating cash flow coverage of capital expenditures suggests adequate liquidity for reinvestment. The balance between exploration spending and reserve replacement will be critical for long-term capital efficiency.

Balance Sheet And Financial Health

Frontera maintains a moderate financial position with CAD 192.6 million in cash and equivalents against total debt of CAD 506 million, indicating a manageable leverage profile. The net debt position suggests reliance on external financing, but stable operating cash flows provide a cushion for debt servicing. The company’s liquidity appears sufficient to meet near-term obligations.

Growth Trends And Dividend Policy

Frontera’s growth is tied to its South American asset base, with reserves offering a multi-year production runway. The company pays a dividend of CAD 0.25 per share, signaling a commitment to shareholder returns despite its net loss. Future growth will depend on successful exploration and development, as well as commodity price trends.

Valuation And Market Expectations

With a market cap of CAD 443.7 million and a beta of 1.22, Frontera is viewed as a higher-risk play within the energy sector. The market likely prices in volatility from oil prices and regional risks, but also potential upside from reserve growth and operational improvements.

Strategic Advantages And Outlook

Frontera’s strategic advantages include its diversified South American portfolio and integrated midstream assets, which provide cost and logistical benefits. The outlook hinges on oil price stability, successful reserve conversions, and prudent capital allocation. Regional diversification could mitigate single-country risks, but execution remains key to unlocking value.

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