investorscraft@gmail.com

Intrinsic ValueGenel Energy plc (GENL.L)

Previous Close£62.40
Intrinsic Value
Upside potential
Previous Close
£62.40

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

Genel Energy plc operates as an independent oil and gas exploration and production company, primarily focused on the Kurdistan Region of Iraq (KRI) and other emerging markets. The company generates revenue through its Production segment, which includes working interests in key PSCs like Tawke, Taq Taq, and Sarta, contributing to its proven reserves of 63 MMbbls. Its Pre-Production segment holds exploration assets in Somaliland and Morocco, positioning it for future growth. Genel's strategic focus on KRI provides access to prolific hydrocarbon basins, though geopolitical risks remain a consideration. The company’s asset portfolio balances near-term cash flow from producing fields with longer-term exploration upside, differentiating it from peers. Genel’s market position is underpinned by its operational expertise in challenging jurisdictions and partnerships with regional stakeholders, though its reliance on KRI exposes it to regulatory and fiscal uncertainties.

Revenue Profitability And Efficiency

Genel reported revenue of £74.7 million in the latest period, reflecting its production-focused operations. However, net income stood at a loss of £76.9 million, driven by impairments or operational challenges. Operating cash flow of £66.9 million indicates core profitability, while capital expenditures of £21.7 million suggest disciplined reinvestment. The company’s ability to sustain cash flow amid volatile oil prices remains critical.

Earnings Power And Capital Efficiency

Genel’s diluted EPS of -£0.28 highlights earnings pressure, likely due to one-off costs or lower production volumes. The company’s capital efficiency is moderated by its exploration focus, with pre-production assets yet to contribute meaningfully. Operating cash flow coverage of capex (3.1x) signals near-term self-sufficiency, but long-term returns depend on successful exploration and development.

Balance Sheet And Financial Health

Genel maintains a robust liquidity position with £195 million in cash against £65.1 million in total debt, providing flexibility. The debt level is manageable relative to equity, but reliance on KRI revenue streams introduces geopolitical risk. The absence of dividends aligns with capital preservation priorities.

Growth Trends And Dividend Policy

Genel’s growth hinges on stabilizing KRI production and advancing exploration assets. The company has not paid dividends, redirecting cash to balance sheet strength and growth initiatives. Reserve replacement and exploration success will dictate future production trends, with limited near-term visibility due to regional uncertainties.

Valuation And Market Expectations

Genel’s market cap of £145.4 million reflects investor caution amid operational and geopolitical risks. The low beta (0.551) suggests relative insulation from broader market volatility, but sector-specific headwinds persist. Valuation likely discounts exploration upside, pending clearer catalysts.

Strategic Advantages And Outlook

Genel’s strategic advantage lies in its KRI foothold and low-cost production base. However, the outlook is tempered by regional instability and oil price sensitivity. Successful exploration and partnerships could unlock value, but execution risks remain elevated.

Sources

Company filings, London Stock Exchange 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