investorscraft@gmail.com

Intrinsic ValueJadestone Energy plc (JSE.L)

Previous Close£25.25
Intrinsic Value
Upside potential
Previous Close
£25.25

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

Jadestone Energy plc is an independent oil and gas producer focused on the Asia Pacific region, specializing in the development and operation of mid-life producing assets. The company's portfolio includes key projects such as the Stag oilfield and Montara project in Australia, gas blocks in Vietnam, and interests in Indonesia and New Zealand. Its strategy revolves around acquiring underdeveloped or non-core assets from larger operators, optimizing production, and extending field life. Operating in a competitive and capital-intensive sector, Jadestone differentiates itself through operational efficiency and regional expertise. The company's focus on low-cost production and strategic acquisitions positions it as a nimble player in a market dominated by major integrated firms. With assets spanning multiple jurisdictions, Jadestone manages geopolitical and operational risks while targeting stable cash flows from mature fields.

Revenue Profitability And Efficiency

In FY 2023, Jadestone reported revenue of £309.2 million but faced challenges with a net loss of £91.3 million, reflecting operational disruptions and cost pressures. The negative operating cash flow of £12.1 million and capital expenditures of £108.0 million indicate reinvestment needs amid volatile energy markets. The company's ability to stabilize production and control costs will be critical to improving margins.

Earnings Power And Capital Efficiency

Jadestone's diluted EPS of -£0.18 underscores earnings pressure, though its beta of 0.79 suggests lower volatility than the broader market. The negative cash flow highlights near-term capital constraints, but its asset base provides long-term earnings potential if operational execution improves. The company's capital allocation focuses on sustaining production rather than near-term profitability.

Balance Sheet And Financial Health

Jadestone maintains a solid liquidity position with £152.4 million in cash against £187.4 million in total debt, indicating manageable leverage. The balance sheet reflects a focus on funding growth through disciplined spending, though the lack of dividend payouts aligns with its reinvestment priorities. Financial health hinges on stabilizing cash flows and managing debt obligations.

Growth Trends And Dividend Policy

Jadestone's growth is tied to asset optimization and selective acquisitions, with no current dividend policy as it prioritizes reinvestment. The company's market cap of £106.9 million reflects investor caution amid operational challenges. Future trends depend on execution in key projects like Montara and Vietnam gas developments, which could drive production growth.

Valuation And Market Expectations

The market values Jadestone at a discount, reflecting risks in its operational execution and commodity price exposure. Investors likely await clearer signs of production stability and cost control before assigning higher multiples. The stock's beta suggests it is less sensitive to market swings than peers, potentially appealing to risk-aware energy investors.

Strategic Advantages And Outlook

Jadestone's regional focus and operational agility provide strategic advantages in acquiring and optimizing mid-life assets. The outlook depends on resolving operational setbacks and capitalizing on Asia Pacific energy demand. Successful execution could position the company for sustainable cash flow generation, though near-term challenges remain.

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