investorscraft@gmail.com

Intrinsic ValueGreenfire Resources Ltd. (GFR.TO)

Previous Close$7.35
Intrinsic Value
Upside potential
Previous Close
$7.35

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 as an oil and gas exploration and production company focused on the Athabasca oil sands region of Alberta. The company specializes in steam-assisted gravity drainage (SAGD) technology, an in-situ thermal recovery method that extracts diluted and non-diluted bitumen efficiently. This positions Greenfire as a niche player in Canada’s energy sector, leveraging high-quality Tier-1 oil sands assets with lower environmental impact compared to traditional mining methods. Greenfire’s revenue model is driven by bitumen production, with pricing closely tied to global crude oil benchmarks. The company’s operational focus on Western Canada provides geographic concentration benefits but also exposes it to regional regulatory and market risks. As a mid-sized producer, Greenfire competes with larger integrated energy firms but differentiates itself through operational efficiency and targeted asset development. The company’s market position is further shaped by its ability to scale production while managing capital intensity, a critical factor in the capital-heavy oil sands sector.

Revenue Profitability And Efficiency

Greenfire reported revenue of CAD 823 million for the period, with net income of CAD 121.4 million, reflecting a net margin of approximately 14.8%. The company generated CAD 144.5 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of CAD 87.4 million indicate disciplined reinvestment, aligning with its focus on sustaining production rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS stood at CAD 1.70, supported by efficient SAGD operations and stable bitumen pricing. The company’s capital efficiency is evident in its ability to maintain profitability despite the high fixed-cost nature of oil sands extraction. Operating cash flow coverage of capital expenditures suggests prudent financial management, though long-term sustainability depends on oil price stability.

Balance Sheet And Financial Health

Greenfire holds CAD 67.4 million in cash and equivalents against total debt of CAD 338.2 million, indicating a leveraged but manageable position. The absence of dividends allows for internal capital allocation, though debt levels warrant monitoring given the cyclicality of energy markets. The balance sheet reflects typical leverage for a mid-cap oil producer, with liquidity supported by operational cash flows.

Growth Trends And Dividend Policy

The company has no dividend policy, prioritizing reinvestment in its core SAGD operations. Growth is likely tied to incremental production optimization rather than large-scale acquisitions, given its focused asset base. Market conditions and regulatory developments in Alberta will heavily influence future expansion opportunities.

Valuation And Market Expectations

With a market cap of CAD 410 million and a beta of 0.31, Greenfire trades as a relatively low-volatility energy stock. The valuation reflects its niche positioning and operational stability, though investor sentiment remains sensitive to oil price fluctuations and environmental policy risks in Canada’s energy sector.

Strategic Advantages And Outlook

Greenfire’s strategic advantage lies in its specialized SAGD expertise and high-quality oil sands assets. The outlook hinges on oil price resilience and the company’s ability to maintain cost discipline. Regulatory pressures on oil sands production pose a headwind, but its efficient operations provide a competitive edge in a challenging sector.

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