investorscraft@gmail.com

Intrinsic ValueIOG plc (IOG.L)

Previous Close£0.95
Intrinsic Value
Upside potential
Previous Close
£0.95

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

IOG plc operates as a UK-based oil and gas exploration and production company, specializing in North Sea gas resources. The company's core revenue model hinges on developing and monetizing its portfolio of gas fields, including the Blythe, Elgood, and Southwark licenses, alongside its 50% stake in the Saturn Banks Pipeline System. This infrastructure ownership provides strategic control over gas transportation, enhancing its market positioning. IOG focuses on low-carbon intensity gas production, aligning with the UK's energy transition goals, and targets domestic supply to reduce reliance on imports. Its asset concentration in the Southern North Sea offers operational synergies, though exposure to commodity price volatility remains a key risk. The company's niche focus on gas differentiates it from broader oil-focused peers, but its smaller scale limits diversification benefits compared to larger integrated players.

Revenue Profitability And Efficiency

IOG reported revenue of £75.4 million (GBp) in FY2022, reflecting initial production from its gas assets. However, the company posted a net loss of £28.4 million (GBp), driven by exploration costs and operational ramp-up expenses. Operating cash flow of £71.8 million (GBp) indicates core cash generation capability, though capital expenditures of £47.5 million (GBp) highlight ongoing investment needs. The diluted EPS of -4.45p underscores near-term profitability challenges.

Earnings Power And Capital Efficiency

The company's earnings power is constrained by its early-stage production profile and high fixed costs. Positive operating cash flow suggests underlying cash generation potential, but capital efficiency metrics remain under pressure due to development-phase investments. The lack of dividend payments aligns with its growth-focused strategy, prioritizing reinvestment over shareholder returns.

Balance Sheet And Financial Health

IOG's balance sheet shows £26.7 million (GBp) in cash against £113.3 million (GBp) of total debt, indicating leveraged financial positioning. The debt load reflects funding requirements for field development, with liquidity supported by operating cash flows. The absence of dividends preserves cash for debt servicing and further investments.

Growth Trends And Dividend Policy

IOG is in a growth phase, with production ramp-up being the primary driver of near-term revenue expansion. The company has no dividend policy, retaining cash to fund development projects and reduce leverage. Future growth hinges on successful field appraisals and operational execution in its core North Sea assets.

Valuation And Market Expectations

With a market cap of £4.99 million (GBp) and a beta of 0.397, IOG trades as a high-risk, small-cap energy stock. The valuation reflects uncertainty around execution risks and gas price volatility, with investors pricing in long-term development potential rather than near-term earnings.

Strategic Advantages And Outlook

IOG's strategic advantages include infrastructure ownership and a focus on low-carbon gas, positioning it for UK energy security needs. However, operational execution risks and commodity price exposure remain critical challenges. The outlook depends on sustained production growth and efficient capital deployment to achieve profitability.

Sources

Company description, financials from disclosed filings, and market data from LSE.

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