investorscraft@gmail.com

Intrinsic ValueHemisphere Energy Corporation (HME.V)

Previous Close$2.07
Intrinsic Value
Upside potential
Previous Close
$2.07

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

Hemisphere Energy Corporation operates as a Canadian oil and gas exploration and production company focused on developing conventional heavy oil assets in Alberta. The company's core revenue model centers on the acquisition, development, and production of petroleum and natural gas from its strategically located properties. Hemisphere maintains a concentrated asset portfolio with full operational control, primarily deriving income from crude oil sales linked to global benchmark prices while managing production costs and capital efficiency. Within the competitive Canadian energy sector, Hemisphere has established a niche position as a specialized heavy oil producer with mature, low-decline assets. The company's operations are concentrated in two key properties: the Atlee Buffalo asset, where it holds a 100% working interest across 9,440 net acres, and the Jenner property comprising 7,009 net acres. This focused approach allows for optimized field management and targeted capital allocation toward high-return development opportunities. Hemisphere's market positioning leverages its technical expertise in enhanced oil recovery techniques and waterflood optimization, enabling sustained production from its established reservoirs. The company competes within the intermediate producer segment, distinguishing itself through operational efficiency and disciplined growth rather than aggressive exploration.

Revenue Profitability And Efficiency

Hemisphere demonstrated strong financial performance with CAD 99.9 million in revenue and net income of CAD 33.1 million for the period. The company generated robust operating cash flow of CAD 46.5 million, significantly exceeding capital expenditures of CAD 11.4 million. This cash flow generation highlights operational efficiency and the mature nature of its assets, with capital spending focused on maintaining production levels and implementing enhanced recovery projects rather than exploratory drilling.

Earnings Power And Capital Efficiency

The company exhibited substantial earnings power with diluted EPS of CAD 0.33, reflecting efficient operations and favorable commodity pricing. Hemisphere's capital efficiency is evidenced by its disciplined investment approach, with capital expenditures representing approximately 24% of operating cash flow. This conservative spending strategy allows for strong free cash flow generation while maintaining production stability from its existing asset base.

Balance Sheet And Financial Health

Hemisphere maintains a conservative financial position with CAD 12.6 million in cash and equivalents against modest total debt of CAD 3.8 million. The minimal leverage provides significant financial flexibility and resilience against commodity price volatility. The strong cash position relative to debt obligations indicates low financial risk and capacity to fund future development opportunities or return capital to shareholders.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a CAD 0.10 per share dividend, representing a yield that complements its growth strategy. Hemisphere's focus remains on sustainable production from existing assets rather than aggressive expansion, with growth primarily driven by operational optimization and enhanced recovery techniques. This balanced approach supports consistent returns while maintaining financial stability in cyclical market conditions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 212 million, the market appears to value Hemisphere as a stable, cash-generating producer with limited growth prospects. The beta of 1.29 indicates higher volatility than the broader market, typical for small-cap energy companies. The valuation reflects expectations for continued steady performance from mature assets rather than significant production growth.

Strategic Advantages And Outlook

Hemisphere's strategic advantages include its focused asset base, operational control, and technical expertise in heavy oil recovery. The outlook remains tied to commodity price stability and the successful execution of enhanced oil recovery projects. The company's conservative financial structure positions it well to navigate market cycles while maintaining its dividend policy and funding selective development opportunities.

Sources

Company disclosureTSXV filingsFinancial 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