investorscraft@gmail.com

Intrinsic ValueG3 Exploration Limited (G3E.L)

Previous Close£0.00
Intrinsic Value
Upside potential
Previous Close
£0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

G3 Exploration Limited operates in China's coal bed methane (CBM) sector, focusing on exploration, development, and production. The company generates revenue through gas sales and distribution, while also providing financing and management services. As a niche player in China's energy market, G3 Exploration leverages its local expertise to navigate regulatory complexities and infrastructure challenges. The firm's strategic positioning in Zhengzhou allows proximity to key CBM reserves, though competition from state-owned energy giants and shifting policy priorities present ongoing risks. Unlike conventional oil and gas producers, G3 Exploration's specialized focus on CBM extraction requires tailored technology and partnerships with local stakeholders. The company's 2018 rebranding from Green Dragon Gas reflected its evolving strategy in China's transitioning energy landscape, where cleaner coal-based solutions gain temporary traction amid broader renewable energy adoption.

Revenue Profitability And Efficiency

The company reported no revenue for FY2018, with a net loss of GBp 20.9 million and diluted EPS of -GBp 0.13. Operating cash flow was positive at GBp 3.4 million, partially offset by capital expenditures of GBp 3 million. The absence of revenue suggests operational challenges in commercializing CBM assets or delayed project timelines, while the cash flow position indicates some capacity to fund ongoing activities.

Earnings Power And Capital Efficiency

Negative earnings and lack of revenue highlight significant challenges in converting CBM reserves into profitable production. The modest operating cash flow relative to substantial debt (GBp 168.8 million) indicates constrained capital efficiency. The company's ability to monetize assets and manage financing costs remains critical for future earnings potential.

Balance Sheet And Financial Health

With GBp 0.3 million in cash against GBp 168.8 million total debt, the balance sheet appears highly leveraged. The limited cash position raises liquidity concerns, though the positive operating cash flow provides some mitigation. The capital structure suggests dependence on external financing or asset monetization to sustain operations.

Growth Trends And Dividend Policy

No dividend was paid in FY2018, consistent with the company's loss-making position and capital preservation needs. Growth prospects hinge on successful CBM project development and China's evolving energy policies favoring gas over coal. The lack of revenue growth trends makes near-term expansion visibility limited.

Valuation And Market Expectations

The GBp 156 million market cap reflects skepticism about commercial viability, trading below debt levels. A beta of 0.5 suggests lower volatility than the broader market, possibly due to illiquidity or perceived binary outcomes tied to project success. Valuation appears to discount significant execution risks.

Strategic Advantages And Outlook

G3 Exploration's niche focus on Chinese CBM provides localized expertise but faces structural challenges including competition from national energy companies and policy uncertainty. The outlook depends on operational execution and China's gas market dynamics, with success contingent upon scaling production and securing offtake agreements in a price-sensitive environment.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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