investorscraft@gmail.com

Intrinsic ValueKolibri Global Energy Inc. (KGEI)

Previous Close$5.38
Intrinsic Value
Upside potential
Previous Close
$5.38

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

Kolibri Global Energy Inc. operates as an independent energy company focused on the exploration, development, and production of oil and natural gas assets. The company primarily targets unconventional resource plays, leveraging advanced extraction technologies to maximize recovery rates. Its operations are concentrated in North America, where it holds strategic acreage positions in prolific basins. Kolibri’s revenue model is driven by hydrocarbon production, with a mix of crude oil and natural gas contributing to its top line. The company competes in a highly cyclical and capital-intensive sector, where operational efficiency and cost management are critical to maintaining profitability. Kolibri’s market positioning is that of a nimble, growth-oriented producer, prioritizing high-margin projects to enhance shareholder value. Its ability to adapt to commodity price fluctuations and optimize production levels underscores its competitive edge in a volatile industry.

Revenue Profitability And Efficiency

Kolibri Global Energy reported revenue of $74.6 million for the period, with net income reaching $18.1 million, reflecting a net margin of approximately 24.3%. The company generated $38.9 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures totaled $31.3 million, indicating disciplined reinvestment to sustain production growth. These metrics highlight Kolibri’s ability to balance profitability with operational reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at $0.51, underscoring its earnings capability relative to its share count. With a focus on high-margin production, Kolibri maintains efficient capital allocation, as evidenced by its robust operating cash flow relative to capex. This suggests effective utilization of resources to drive returns, though exposure to commodity price volatility remains a key factor influencing earnings stability.

Balance Sheet And Financial Health

Kolibri’s balance sheet shows $4.3 million in cash and equivalents against total debt of $34 million, indicating a leveraged but manageable position. The absence of dividends allows the company to prioritize debt reduction and growth initiatives. Its financial health is supported by steady operating cash flows, though reliance on energy prices necessitates prudent liquidity management.

Growth Trends And Dividend Policy

Kolibri has not instituted a dividend policy, opting instead to reinvest cash flows into development activities. Growth is driven by organic production increases and strategic acreage expansion. The company’s performance is closely tied to commodity price trends, with recent profitability suggesting resilience in a challenging market environment.

Valuation And Market Expectations

With a market capitalization derived from its share price and outstanding shares, Kolibri’s valuation reflects its growth potential and operational efficiency. Investors likely weigh its ability to navigate energy price cycles while maintaining profitability. The absence of dividends may appeal to growth-focused investors, though it limits income-oriented appeal.

Strategic Advantages And Outlook

Kolibri’s strategic advantages lie in its focused asset base and operational agility, enabling it to capitalize on favorable market conditions. The outlook hinges on commodity price stability and execution of development plans. Continued emphasis on cost control and technological efficiency will be critical to sustaining competitive performance in the evolving energy landscape.

Sources

Company filings, CIK 0001477081

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