investorscraft@gmail.com

Intrinsic ValueForza Petroleum Limited (FORZ.TO)

Previous Close$0.15
Intrinsic Value
Upside potential
Previous Close
$0.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Forza Petroleum Limited is an independent oil exploration and production company focused on the Kurdistan Region of Iraq, where it holds a 65% working interest in the Hawler license area. The company’s core revenue model is driven by crude oil production and sales, leveraging its proved plus probable reserves of approximately 43 million barrels. Operating in a geopolitically sensitive region, Forza faces unique challenges but benefits from access to underdeveloped hydrocarbon resources. The company’s market position is niche, competing with larger regional and international players in a sector characterized by high capital intensity and regulatory risks. Its subsidiary structure under Zeg Oil and Gas Ltd. provides strategic alignment but limits operational autonomy. Forza’s focus on the Hawler license underscores its concentrated asset base, which offers growth potential but also exposes it to single-asset risks. The company’s rebranding in 2020 reflects efforts to reposition itself, though its financial performance remains tied to volatile oil prices and regional stability.

Revenue Profitability And Efficiency

Forza Petroleum reported revenue of CAD 323.8 million in FY 2022, though it posted a net loss of CAD 138.0 million, reflecting operational and macroeconomic headwinds. The company generated CAD 112.0 million in operating cash flow, indicating some ability to fund operations despite profitability challenges. Capital expenditures of CAD 65.5 million suggest ongoing investment in reserve development, though efficiency metrics remain pressured by geopolitical and cost constraints.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.24 highlights its current lack of earnings power, driven by high exploration costs and volatile oil prices. With no debt on its balance sheet, Forza’s capital structure is lean, but its reliance on equity financing may dilute shareholder value. Operating cash flow coverage of capital expenditures is positive, but sustained profitability remains elusive without higher production or oil price support.

Balance Sheet And Financial Health

Forza Petroleum maintains a debt-free balance sheet with CAD 71.1 million in cash and equivalents, providing liquidity for near-term obligations. The absence of leverage reduces financial risk, but the company’s limited revenue diversification and reliance on a single asset increase operational vulnerability. Shareholders’ equity is likely under pressure given persistent net losses and a market cap of CAD 90.8 million.

Growth Trends And Dividend Policy

Growth is contingent on successful reserve development in the Hawler license, though geopolitical risks in Kurdistan pose uncertainties. The company does not pay dividends, reinvesting cash flows into exploration and production. With negative earnings and a high beta of 2.01, Forza’s stock is highly sensitive to oil price swings, reflecting its speculative growth profile.

Valuation And Market Expectations

Forza’s market cap of CAD 90.8 million trades at a steep discount to its revenue, signaling investor skepticism about its ability to monetize reserves. The high beta implies elevated volatility, aligning with its high-risk, high-reward exploration focus. Valuation likely hinges on oil price recovery and successful operational execution in Kurdistan.

Strategic Advantages And Outlook

Forza’s strategic advantage lies in its access to underexplored reserves in Kurdistan, though geopolitical and regulatory risks temper optimism. The outlook remains uncertain, with profitability dependent on oil price stability and operational efficiency. A turnaround would require sustained production growth and cost discipline, but the company’s niche focus limits near-term catalysts.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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