investorscraft@gmail.com

Intrinsic ValueGulf Keystone Petroleum Limited (GKP.L)

Previous Close£182.00
Intrinsic Value
Upside potential
Previous Close
£182.00

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

Gulf Keystone Petroleum Limited (GKP) is a Bermuda-based oil and gas exploration and production company focused primarily on the Kurdistan Region of Iraq, with its flagship asset being the Shaikan field. The company generates revenue through crude oil production, leveraging its operational expertise in geological, geophysical, and engineering services. GKP operates in a geopolitically sensitive region, which introduces both opportunities and risks, given Kurdistan's significant untapped hydrocarbon reserves. The company's market position is niche, as it concentrates on a single high-impact asset, differentiating itself from larger diversified peers. Its revenue model is heavily dependent on oil prices and production volumes from Shaikan, making it susceptible to commodity price volatility and regional stability. Despite these challenges, GKP has established itself as a key player in Kurdistan's oil sector, benefiting from long-term production-sharing agreements and a low-cost operational structure. The company's strategic focus on maximizing output from Shaikan while maintaining cost discipline underscores its commitment to sustainable cash flow generation in a competitive energy landscape.

Revenue Profitability And Efficiency

In its latest fiscal year, GKP reported revenue of £151.2 million, reflecting its reliance on oil production from the Shaikan field. Net income stood at £7.2 million, indicating modest profitability amid operational and geopolitical challenges. The company demonstrated solid cash flow generation, with operating cash flow of £93.5 million, partially offset by capital expenditures of £27.2 million, highlighting its ability to fund operations while maintaining disciplined investment.

Earnings Power And Capital Efficiency

GKP's diluted EPS of 3.14 pence underscores its earnings capacity relative to its share base. The company's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its market capitalization. With limited debt (£1.5 million) and a strong cash position (£102.3 million), GKP maintains flexibility to navigate cyclical downturns or reinvest in production optimization.

Balance Sheet And Financial Health

GKP's balance sheet remains robust, with £102.3 million in cash and equivalents against minimal total debt of £1.5 million, resulting in a net cash position. This financial strength provides a buffer against operational risks and supports the company's dividend policy. The low leverage ratio reflects a conservative financial strategy, prioritizing liquidity and resilience in a volatile commodity market.

Growth Trends And Dividend Policy

GKP's growth is tied to the Shaikan field's production performance and oil price trends. The company has adopted a shareholder-friendly approach, distributing a dividend of 21 pence per share, signaling confidence in its cash flow sustainability. However, long-term growth prospects depend on regional stability and the company's ability to maintain or increase production levels without significant additional capital outlays.

Valuation And Market Expectations

With a market capitalization of approximately £328.5 million, GKP trades at a valuation reflective of its single-asset focus and regional risks. The low beta of 0.54 suggests relative insulation from broader market volatility, though investors likely price in geopolitical and operational uncertainties. The dividend yield and cash position may appeal to income-focused investors, but long-term valuation hinges on sustained production and oil price stability.

Strategic Advantages And Outlook

GKP's strategic advantages lie in its low-cost production base and established presence in Kurdistan's oil sector. The company's outlook is cautiously optimistic, contingent on regional stability and efficient field management. While geopolitical risks persist, GKP's strong balance sheet and operational focus position it to capitalize on favorable oil market conditions, though external factors remain critical to its sustained performance.

Sources

Company filings, London Stock Exchange disclosures

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