investorscraft@gmail.com

Intrinsic ValueJersey Oil and Gas Plc (JOG.L)

Previous Close£87.50
Intrinsic Value
Upside potential
Previous Close
£87.50

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

Jersey Oil and Gas Plc operates as an independent oil and gas exploration and production company focused on the North Sea, a mature yet strategically significant hydrocarbon region. The company’s core revenue model hinges on acquiring, developing, and monetizing offshore licenses, with its flagship Buchan and J2 project representing a key asset. Unlike integrated majors, Jersey Oil and Gas adopts a lean, project-specific approach, targeting undervalued or overlooked reserves. Its 100% ownership of licenses like P2498 and P2170 provides operational control but also exposes it to development and funding risks typical of small-cap E&P firms. The company’s niche lies in leveraging regional expertise to unlock stranded resources, though its pre-production status means it relies heavily on external financing. Competing against larger peers with diversified portfolios, Jersey Oil and Gas must balance capital discipline with aggressive asset progression to attract partners or acquirers. The North Sea’s regulatory and environmental scrutiny further complicates its path to commercialization, requiring adept stakeholder management.

Revenue Profitability And Efficiency

Jersey Oil and Gas reported no revenue in FY 2023, reflecting its pre-production stage, while net losses widened to -£5.6 million (GBp -17 per share). Operating cash flow remained negative at -£4.1 million, though capital expenditures were modest at -£1.0 million, indicating restrained development activity. The absence of revenue underscores the company’s dependency on financing to advance its projects.

Earnings Power And Capital Efficiency

With negative EPS and no operating income, the company’s earnings power is currently negligible. Capital efficiency metrics are inapplicable due to the lack of revenue generation, though its £5.5 million cash position suggests liquidity for near-term obligations. The focus remains on progressing asset development to transition toward future cash flows.

Balance Sheet And Financial Health

The balance sheet shows £5.5 million in cash against minimal debt (£126k), providing a clean but constrained liquidity profile. Negative equity from accumulated losses poses refinancing risks if project timelines slip. The company’s ability to secure additional funding or partnerships will be critical to avoid dilution or distress.

Growth Trends And Dividend Policy

Growth is entirely project-dependent, with no near-term production visibility. The lack of dividends aligns with its development-phase status. Shareholder returns hinge on successful asset monetization or M&A, given the challenging standalone economics of North Sea developments at its scale.

Valuation And Market Expectations

The £37.4 million market cap reflects speculative optimism around asset potential, with a low beta (0.38) suggesting muted sensitivity to broader energy markets. Investors likely price in partnership announcements or farm-out deals rather than near-term fundamentals.

Strategic Advantages And Outlook

Jersey Oil and Gas benefits from full ownership of licenses and regional expertise but faces execution risks in a capital-intensive sector. The outlook depends on securing development funding and navigating North Sea regulatory hurdles. A strategic partnership or acquisition could unlock value, though standalone success remains uncertain.

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