investorscraft@gmail.com

Intrinsic ValueLekoil Limited (LEK.L)

Previous Close£0.95
Intrinsic Value
Upside potential
Previous Close
£0.95

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

Lekoil Limited operates as an independent oil and gas exploration and production company focused primarily on Nigeria's Niger Delta region. The company generates revenue through its interests in key assets, including the Otakikpo marginal field (40%), OPL 276 (45%), OPL 325 (62%), and OPL 310 (17.14%). These assets position Lekoil in a resource-rich but operationally challenging environment, where it competes with both local and international energy firms. The company's strategic alliance with NAMCOR Exploration and Production enhances its technical capabilities and market access. Lekoil's business model hinges on developing marginal fields and leveraging partnerships to optimize production efficiency. However, its operations are exposed to geopolitical risks, regulatory uncertainties, and volatile oil prices, which influence its market positioning. Despite these challenges, Lekoil aims to capitalize on Nigeria's underdeveloped oil reserves, targeting incremental production growth and cost-effective extraction methods to sustain cash flows.

Revenue Profitability And Efficiency

In FY 2020, Lekoil reported revenue of 32.9 million GBp, reflecting its operational scale in Nigeria's oil sector. However, the company posted a net loss of 119.3 million GBp, driven by exploration costs and impairments. Operating cash flow stood at 14.8 million GBp, indicating some ability to fund operations, while capital expenditures of 4.4 million GBp suggest restrained investment activity amid financial constraints.

Earnings Power And Capital Efficiency

Lekoil's diluted EPS of -0.22 GBp underscores its unprofitability in FY 2020, with earnings pressured by high operational and financing costs. The company's capital efficiency remains challenged, as evidenced by negative net income and limited reinvestment capacity. Its ability to generate sustainable earnings hinges on higher production volumes and improved cost management in its Niger Delta assets.

Balance Sheet And Financial Health

Lekoil's balance sheet shows 3.0 million GBp in cash and equivalents against 14.2 million GBp in total debt, highlighting liquidity constraints. The modest cash position and elevated leverage indicate financial strain, compounded by its loss-making operations. The company's ability to service debt and fund future projects depends on stabilizing cash flows and securing additional financing.

Growth Trends And Dividend Policy

Lekoil's growth is tied to the development of its Nigerian oil assets, though FY 2020 saw no dividend distributions due to financial losses. The company's focus remains on ramping up production at Otakikpo and advancing exploration in OPL licenses. However, growth prospects are tempered by funding challenges and oil price volatility.

Valuation And Market Expectations

With a negligible market cap and negative earnings, Lekoil's valuation reflects high operational and financial risks. Investors likely discount its prospects due to Nigeria's unstable regulatory environment and the company's strained balance sheet. Market expectations remain cautious, pending improved profitability and asset monetization.

Strategic Advantages And Outlook

Lekoil's strategic advantages include its asset portfolio in a prolific hydrocarbon region and its partnership with NAMCOR. However, the outlook is uncertain, as the company must navigate funding constraints, oil price swings, and geopolitical risks. Success hinges on executing production growth plans and strengthening its financial position.

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