investorscraft@gmail.com

Intrinsic ValueGreenfire Resources Ltd. (GFR)

Previous Close$5.45
Intrinsic Value
Upside potential
Previous Close
$5.45

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

Greenfire Resources Ltd. operates in the energy sector, specializing in the exploration, development, and production of oil and gas resources. The company primarily generates revenue through the extraction and sale of hydrocarbons, leveraging its expertise in unconventional resource plays. Its operations are strategically positioned in key basins, enabling efficient resource recovery and competitive production costs. Greenfire competes in a cyclical industry, where commodity price volatility significantly impacts profitability and investment decisions. The company’s market position is bolstered by its focus on operational efficiency and cost management, which are critical in maintaining margins during price downturns. Its asset portfolio includes both developed and emerging plays, providing a balanced mix of stable production and growth potential. Greenfire’s ability to adapt to market conditions and optimize its resource base positions it as a resilient player in the energy sector.

Revenue Profitability And Efficiency

Greenfire Resources reported revenue of $790.9 million for FY 2024, with net income of $121.4 million, reflecting a net margin of approximately 15.4%. The company’s diluted EPS stood at $1.70, indicating solid earnings generation. Operating cash flow was $144.5 million, while capital expenditures totaled $87.4 million, demonstrating disciplined investment in growth and maintenance. These metrics highlight efficient operational execution and cost control.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate substantial net income relative to its revenue base. With an operating cash flow of $144.5 million, Greenfire exhibits strong cash conversion capabilities. Capital expenditures of $87.4 million suggest a balanced approach to reinvestment, ensuring sustainable production levels without overextending financial resources. This balance supports long-term capital efficiency.

Balance Sheet And Financial Health

Greenfire’s balance sheet shows $67.4 million in cash and equivalents against total debt of $338.2 million, indicating a leveraged but manageable financial position. The company’s ability to generate positive operating cash flow provides a cushion for debt servicing. With no dividends paid, retained earnings are likely reinvested into operations or debt reduction, reinforcing financial stability.

Growth Trends And Dividend Policy

Greenfire’s growth is driven by its focus on optimizing existing assets and selectively expanding its resource base. The absence of dividends suggests a reinvestment strategy aimed at enhancing production capabilities and reducing leverage. This approach aligns with the company’s priority of sustaining long-term growth and financial resilience in a volatile commodity market.

Valuation And Market Expectations

With a market capitalization derived from 71.4 million shares outstanding, Greenfire’s valuation reflects its earnings potential and sector dynamics. Investors likely weigh its operational efficiency and commodity price exposure when assessing its stock. The company’s performance will hinge on its ability to navigate price fluctuations and maintain cost discipline.

Strategic Advantages And Outlook

Greenfire’s strategic advantages include its operational expertise and asset diversification, which mitigate risks associated with commodity cycles. The outlook remains tied to energy market trends, but the company’s focus on efficiency and prudent capital allocation positions it to capitalize on opportunities. Continued emphasis on cost management and resource optimization will be critical for sustained performance.

Sources

Company filings, financial statements

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