investorscraft@gmail.com

Intrinsic ValueKibo Energy PLC (KIBO.L)

Previous Close£0.01
Intrinsic Value
Upside potential
Previous Close
£0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kibo Energy PLC operates in the energy sector, focusing on coal-based power generation and exploration projects across Sub-Saharan Africa and the UK. The company's core revenue model hinges on developing and operating coal-to-power projects, including the Mbeya Coal to Power project in Tanzania, the Mabesekwa Coal Independent Power Project in Botswana, and the Benga Power Plant Project in Mozambique. Additionally, it owns the Bordersley power plant near Birmingham, diversifying its geographic footprint. Kibo Energy positions itself as a developer of integrated energy solutions, leveraging coal resources to address regional power deficits. However, its market position is challenged by the global shift toward renewable energy and regulatory pressures on coal-based projects. The company’s focus on emerging markets offers growth potential but also exposes it to geopolitical and operational risks inherent in these regions.

Revenue Profitability And Efficiency

Kibo Energy reported revenue of 341,207 GBp for FY 2023, alongside a net loss of 3,854,280 GBp, reflecting significant operational challenges. The diluted EPS of -0.0011 GBp underscores persistent unprofitability. Negative operating cash flow of 826,268 GBp and negligible capital expenditures highlight constrained liquidity and limited reinvestment capacity, raising concerns about the company’s ability to sustain operations without additional funding.

Earnings Power And Capital Efficiency

The company’s earnings power remains weak, with substantial losses and negative cash flows indicating inefficiencies in capital deployment. With no dividend payments and high leverage relative to its market capitalization, Kibo Energy’s capital structure appears strained. The absence of meaningful capex suggests a focus on survival rather than growth, further limiting its ability to generate sustainable returns.

Balance Sheet And Financial Health

Kibo Energy’s balance sheet reflects financial stress, with cash and equivalents of 64,057 GBp dwarfed by total debt of 2,390,798 GBp. The high debt burden, coupled with negative equity due to accumulated losses, signals significant solvency risks. The lack of substantial assets or profitable operations exacerbates these challenges, making the company reliant on external financing or asset sales to meet obligations.

Growth Trends And Dividend Policy

Growth prospects are muted, with no recent capital expenditures or clear project milestones to drive future revenue. The company has not paid dividends, aligning with its focus on preserving liquidity amid financial constraints. Given its current trajectory, any near-term growth would likely depend on successful project execution or strategic partnerships, both of which remain uncertain.

Valuation And Market Expectations

With a market capitalization of 956,488 GBp and a negative beta of -0.383, Kibo Energy’s valuation reflects high risk and low investor confidence. The stock’s performance is likely driven by speculative sentiment rather than fundamentals, given the company’s persistent losses and leveraged position. Market expectations appear subdued, with little evidence of near-term catalysts for revaluation.

Strategic Advantages And Outlook

Kibo Energy’s strategic advantage lies in its portfolio of coal-based power projects in energy-deficient regions, offering long-term potential if operational and funding hurdles are overcome. However, the global energy transition away from coal poses existential risks. The outlook remains highly uncertain, contingent on the company’s ability to secure financing, navigate regulatory environments, and potentially pivot toward more sustainable energy solutions.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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