investorscraft@gmail.com

Intrinsic ValueHurricane Energy plc (HUR.L)

Previous Close£7.79
Intrinsic Value
Upside potential
Previous Close
£7.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hurricane Energy plc operates as an independent oil and gas exploration and production company, specializing in fractured basement reservoirs on the UK Continental Shelf, West of Shetland. The company's core revenue model is driven by hydrocarbon production from its key assets, including the Lancaster, Lincoln, Halifax, and Warwick fields, situated along the Rona Ridge. These reservoirs are geologically complex, requiring advanced appraisal and development techniques, which Hurricane has strategically focused on. The company operates in a high-cost, high-risk segment of the energy sector, competing with larger integrated players but differentiating itself through technical expertise in basement reservoirs. Hurricane's market position is niche, targeting overlooked or underexplored resources, though it faces challenges from volatile oil prices and regulatory pressures in the North Sea. Its operations are concentrated in mature basins, where infrastructure access and partnerships with larger operators are critical for commercial viability.

Revenue Profitability And Efficiency

In FY 2022, Hurricane Energy reported revenue of £310.8 million, reflecting strong operational performance from its Lancaster field. Net income stood at £108.7 million, with diluted EPS of 5.46p, indicating robust profitability. Operating cash flow was £203.4 million, supported by disciplined cost management, while capital expenditures were modest at £9.0 million, highlighting efficient reinvestment strategies. The company's ability to generate free cash flow underscores its operational efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

Hurricane demonstrated solid earnings power in 2022, with operating cash flow covering debt obligations and funding minimal capex. The company's capital efficiency is evident in its low reinvestment needs relative to cash generation, though its long-term sustainability depends on reservoir performance and oil price stability. The diluted EPS of 5.46p reflects effective utilization of its asset base, though exploration risks remain a key factor in future earnings potential.

Balance Sheet And Financial Health

Hurricane Energy maintained a healthy balance sheet in 2022, with £138.4 million in cash and equivalents against £67.5 million in total debt, indicating a strong liquidity position. The net cash position provides flexibility for strategic initiatives or debt reduction. However, the company's reliance on a single producing asset (Lancaster) introduces concentration risk, requiring careful financial management to mitigate operational uncertainties.

Growth Trends And Dividend Policy

Hurricane's growth is tied to reservoir performance and potential development of its Lincoln and Halifax assets. The company paid a dividend of 5.19p per share in 2022, signaling confidence in its cash flow stability. However, long-term growth depends on successful appraisal of its existing portfolio, as exploration opportunities are limited without significant capital commitments. Dividend sustainability will hinge on consistent production and oil price trends.

Valuation And Market Expectations

With a market cap of approximately £155.2 million, Hurricane Energy trades at a discount to larger E&P peers, reflecting its niche focus and single-asset risk. The beta of 0.85 suggests lower volatility relative to the broader market, likely due to its operational focus on stable, albeit declining, production. Investors appear to price in moderate growth expectations, balancing cash generation against reservoir longevity concerns.

Strategic Advantages And Outlook

Hurricane's technical expertise in fractured basement reservoirs provides a competitive edge, though its outlook is closely tied to oil prices and reservoir performance. The company's strategic focus on maximizing existing assets while managing debt positions it for stability, but limited exploration upside may constrain long-term growth. Regulatory and environmental pressures in the North Sea add further complexity to its operational future.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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