investorscraft@gmail.com

Intrinsic ValueIGas Energy plc (IGAS.L)

Previous Close£14.89
Intrinsic Value
Upside potential
Previous Close
£14.89

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

IGas Energy plc is a UK-focused oil and gas exploration and production company, operating primarily in onshore basins including the Weald Basin, Gainsborough Trough, Bowland Basin, and Inner Moray Firth. The company’s core revenue model is driven by hydrocarbon extraction, with additional income from electricity generation. IGas holds a portfolio of 50 licenses, positioning it as a key domestic player in the UK’s onshore energy sector. Its reserves of 15.79 million barrels of oil equivalent underscore its resource base, though its operations are subject to the volatility of commodity prices and regulatory scrutiny. The company’s market position is shaped by its niche focus on onshore assets, differentiating it from larger offshore-focused peers. IGas operates in a challenging environment, balancing production declines with exploration potential, while navigating the UK’s evolving energy transition policies. Its strategic emphasis on maintaining reserves and optimizing existing assets highlights its focus on sustainability in a capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2022, IGas reported revenue of £59.2 million, reflecting its operational scale in the UK onshore market. However, the company posted a net loss of £11.8 million, with diluted EPS of -9.35p, indicating profitability challenges amid cost pressures and potential asset impairments. Operating cash flow of £18.1 million suggests some ability to fund operations, though capital expenditures of £7.9 million highlight ongoing investment needs.

Earnings Power And Capital Efficiency

IGas’s earnings power is constrained by its net loss position, with negative EPS underscoring weak profitability. The company’s capital efficiency is under pressure, as evidenced by its negative net income relative to revenue. Operating cash flow, while positive, may not fully cover reinvestment needs, given the capital-intensive nature of exploration and production activities.

Balance Sheet And Financial Health

IGas maintains a modest cash position of £3.1 million, against total debt of £16.5 million, indicating a leveraged balance sheet. The debt-to-equity dynamic suggests financial flexibility risks, particularly in a volatile commodity price environment. The absence of dividends aligns with its focus on preserving liquidity for operational and developmental needs.

Growth Trends And Dividend Policy

IGas faces growth headwinds, with no dividend payments in FY 2022, reflecting its prioritization of financial stability over shareholder returns. The company’s growth trajectory is tied to reserve replenishment and operational efficiency, though its negative earnings and high leverage may limit near-term expansion opportunities.

Valuation And Market Expectations

With a market cap of approximately £19 million and a beta of -0.04, IGas exhibits low correlation to broader markets, typical of small-cap energy firms. The negative earnings and challenging sector dynamics suggest subdued market expectations, with valuation likely driven by asset potential rather than current profitability.

Strategic Advantages And Outlook

IGas’s strategic advantage lies in its concentrated UK onshore portfolio, offering localized production and regulatory familiarity. However, the outlook remains cautious, given financial constraints and energy transition pressures. Success hinges on cost management, reserve optimization, and potential diversification into lower-carbon energy sources.

Sources

Company filings, London Stock Exchange 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