investorscraft@gmail.com

Intrinsic ValueLansdowne Oil & Gas plc (LOGP.L)

Previous Close£0.10
Intrinsic Value
Upside potential
Previous Close
£0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lansdowne Oil & Gas plc operates as an independent exploration and production company, specializing in the Irish Celtic Sea region. The firm’s core focus lies in developing its interests in the Helvick and Barryroe licenses, situated in the North Celtic Sea basin, an area with untapped hydrocarbon potential. As a small-cap player, Lansdowne competes in a high-risk, high-reward segment of the energy sector, where success hinges on technical expertise and strategic partnerships. The company’s revenue model is entirely dependent on successful exploration and subsequent commercialization of reserves, with no current production revenue. Its market position is niche, targeting investors comfortable with speculative upstream ventures in a mature but underexplored basin. The Irish offshore sector presents regulatory and environmental challenges, but also opportunities given Europe’s energy security priorities. Lansdowne’s viability depends on advancing its assets to appraisal or development stages, which would enhance its appeal to larger operators or farm-in partners.

Revenue Profitability And Efficiency

The company reported no revenue in FY 2022, reflecting its pre-production status, while net losses widened to -GBp 364,000 due to ongoing exploration costs and administrative expenses. Operating cash flow remained negative at -GBp 239,000, with capital expenditures of -GBp 211,000, underscoring the capital-intensive nature of its business model. Efficiency metrics are inapplicable given the absence of operating income.

Earnings Power And Capital Efficiency

Lansdowne’s diluted EPS of -GBp 0.0004 highlights its earnings challenges as a pure-play explorer. With no operating cash flow to fund activities, the company relies on external financing, evidenced by its GBp 979,000 debt balance. Return metrics cannot be calculated due to negative earnings and zero asset turnover.

Balance Sheet And Financial Health

The balance sheet reflects the company’s exploratory phase, with minimal cash reserves (GBp 15,000) and significant debt (GBp 979,000), indicating liquidity constraints. The absence of producing assets limits collateral value, raising refinancing risks unless exploration succeeds or additional equity is raised.

Growth Trends And Dividend Policy

Growth prospects hinge entirely on successful resource delineation at Helvick or Barryroe. No dividends have been paid, consistent with the company’s focus on reinvesting scarce capital into exploration. Shareholder returns would materialize only through asset monetization or corporate transactions.

Valuation And Market Expectations

The GBp 1.3 million market cap suggests minimal expectations for near-term commercialization, pricing the stock as a high-risk option. The low beta (0.346) may reflect illiquidity rather than defensive characteristics, given the operational volatility inherent in exploration.

Strategic Advantages And Outlook

Lansdowne’s strategic value lies in its licenses in a region with existing infrastructure and proximity to European markets. However, the outlook remains speculative, dependent on technical success, funding availability, and potential farm-out deals. Regulatory support for domestic energy projects could improve prospects, but execution risks dominate.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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