investorscraft@gmail.com

Intrinsic ValueJKX Oil & Gas plc (JKX.L)

Previous Close£41.50
Intrinsic Value
Upside potential
Previous Close
£41.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

JKX Oil & Gas plc operates as an independent exploration and production company focused on hydrocarbon reserves in Ukraine, Russia, and Hungary. The company's core revenue model is driven by the extraction and sale of oil and gas, leveraging its portfolio of producing assets and development projects. With total reserves of approximately 84.4 million barrels of oil equivalent, JKX maintains a niche position in Eastern Europe's energy sector, where geopolitical and regulatory risks often influence operational dynamics. The company's operations are concentrated in mature basins, balancing production stability with incremental development opportunities. Its market positioning is characterized by a regional focus, cost-efficient operations, and exposure to localized demand dynamics, though it faces competition from larger integrated players and state-owned entities. JKX's ability to navigate complex regulatory environments and optimize reservoir performance remains critical to sustaining its competitive edge in a capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2020, JKX reported revenue of 69.6 million GBp, with net income of 20.9 million GBp, reflecting a robust net margin of approximately 30%. Operating cash flow stood at 24.6 million GBp, supported by disciplined cost management. Capital expenditures of 13.4 million GBp indicate a focus on maintaining production levels rather than aggressive expansion, aligning with its conservative fiscal approach.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of 0.12 GBp, underscoring its ability to generate earnings despite volatile commodity prices. With minimal total debt of 0.8 million GBp and cash reserves of 24.3 million GBp, JKX exhibits strong capital efficiency and low leverage, allowing flexibility in funding operational needs without excessive financial strain.

Balance Sheet And Financial Health

JKX's balance sheet remains healthy, with cash and equivalents covering 32x its total debt. The negligible debt load and positive operating cash flow position the company to withstand cyclical downturns. Its conservative financial structure reduces reliance on external financing, though regional risks may impact liquidity access.

Growth Trends And Dividend Policy

JKX paid a dividend of 24.08 GBp per share in FY 2020, signaling confidence in cash flow sustainability. However, growth prospects are tempered by its focus on existing assets rather than exploration-led expansion. The dividend yield reflects a shareholder-friendly policy, though long-term growth depends on reserve replacement and geopolitical stability in core markets.

Valuation And Market Expectations

The company's low beta of 0.33 suggests relative insulation from broader market volatility, though its valuation likely reflects regional risks and limited scale. Market expectations appear balanced, with dividends supporting investor returns amid modest growth projections.

Strategic Advantages And Outlook

JKX's strategic advantages lie in its low-cost operations and regional expertise, though its outlook is tied to commodity prices and geopolitical developments in Eastern Europe. The company's ability to maintain production efficiency and navigate regulatory hurdles will be pivotal in sustaining profitability.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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