investorscraft@gmail.com

Intrinsic ValueLogan Energy Corp. (LGN.V)

Previous Close$0.79
Intrinsic Value
Upside potential
Previous Close
$0.79

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

Logan Energy Corp. operates as a junior exploration and production company focused on acquiring, developing, and producing oil and natural gas assets within Western Canada. The company's core operations are concentrated across three key properties: Simonette and Pouce Coupe in northwest Alberta and the Flatrock property in British Columbia. This strategic focus on established hydrocarbon basins allows Logan Energy to leverage regional infrastructure and geological expertise. As a relatively new entity incorporated in 2023 and headquartered in Calgary, the company is positioned in the competitive Canadian energy sector, where it must navigate commodity price volatility and operational scale challenges compared to larger, integrated peers. Its business model is fundamentally centered on organic growth through the development of its existing asset portfolio, targeting reserves and production increases to build enterprise value. The company's market position is that of a small-cap, growth-oriented producer within the broader North American energy landscape, aiming to capitalize on its specific land holdings and technical capabilities.

Revenue Profitability And Efficiency

For the fiscal year, Logan Energy reported revenue of CAD 113.9 million, achieving a net income of CAD 4.6 million. This translates to a net profit margin of approximately 4%, indicating modest profitability at the bottom line. The company generated CAD 50.4 million in operating cash flow, which provided a significant cash inflow from its core operations. However, this operating cash flow was substantially outweighed by aggressive capital expenditures of CAD 211.8 million, highlighting a period of intensive investment in its asset base.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CAD 0.0087, reflecting its early-stage earnings power relative to its share count. The substantial capital expenditure program, which far exceeded operating cash flow, signals a strategy focused on growth and development rather than current earnings maximization. This significant investment in property, plant, and equipment is typical for an E&P company in a build-out phase, aiming to increase future production capacity and reserve volumes, though it pressures near-term capital efficiency metrics.

Balance Sheet And Financial Health

Logan Energy maintains a lean balance sheet with a cash position of CAD 324,000 against total debt of CAD 1.3 million, suggesting a very low leverage ratio. The minimal debt level provides financial flexibility, but the modest cash balance relative to the scale of its capital program indicates a likely reliance on external financing or future operating cash flows to fund its ambitious growth investments. The company's financial health appears stable from a solvency perspective, though liquidity is limited.

Growth Trends And Dividend Policy

The company's financial profile is characterized by heavy reinvestment, with capital expenditures dramatically exceeding operating cash flow, underscoring a clear growth trajectory. As a newly incorporated entity focused on expansion, Logan Energy does not currently pay a dividend, with a dividend per share of zero. All available capital is being directed towards funding exploration and development activities to increase production and reserves from its Alberta and British Columbia properties.

Valuation And Market Expectations

With a market capitalization of approximately CAD 476.5 million, the market is valuing the company significantly above its current revenue and earnings, implying high growth expectations. A beta of 0.407 suggests the stock has historically been less volatile than the broader market, which is somewhat atypical for a small-cap E&P company and may reflect its specific asset base or trading liquidity. The valuation appears to incorporate anticipation of successful execution of its development strategy.

Strategic Advantages And Outlook

Logan Energy's primary strategic advantage lies in its focused asset portfolio within proven Canadian hydrocarbon regions. The outlook is intrinsically tied to successful execution of its development plans and commodity price movements. The key challenge will be efficiently translating its substantial capital investments into sustainable production and cash flow growth. As a junior producer, its future success depends on operational execution, reserve replacement, and navigating the cyclical energy market.

Sources

Company DescriptionFinancial Data Provided

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