investorscraft@gmail.com

Intrinsic ValueEtablissements Maurel & Prom S.A. (MAU.PA)

Previous Close6.58
Intrinsic Value
Upside potential
Previous Close
6.58

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

Etablissements Maurel & Prom S.A. is a mid-sized oil and gas exploration and production company with a diversified operational footprint. The company operates through three core segments: Exploration, Production, and Drilling, focusing on hydrocarbon reserves primarily in Africa and South America. With proven and probable reserves of 171 million barrels of oil equivalent, Maurel & Prom maintains a balanced portfolio of mature and emerging assets, ensuring steady production and growth potential. The company’s revenue model is anchored in upstream activities, leveraging long-term contracts and strategic partnerships to mitigate volatility in oil prices. As a subsidiary of PT Pertamina Internasional Eksplorasi dan Produksi, it benefits from the backing of a major state-owned energy player, enhancing its financial stability and access to capital. Maurel & Prom’s market position is characterized by its niche focus on geographies with lower competition but higher operational complexity, allowing it to capitalize on undervalued assets. The company’s expertise in managing politically sensitive regions provides a competitive edge, though it also exposes it to geopolitical risks. Its integrated approach—combining exploration, drilling, and production—enables cost efficiencies and operational synergies, positioning it as a resilient player in the mid-tier energy sector.

Revenue Profitability And Efficiency

In its latest fiscal year, Maurel & Prom reported revenue of €808.4 million, with net income of €232.7 million, reflecting a healthy net margin of approximately 28.8%. The company’s operating cash flow stood at €272.2 million, underscoring its ability to generate liquidity from core operations. Capital expenditures of €140.7 million indicate disciplined reinvestment, balancing growth and financial prudence.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.17 demonstrates robust earnings power, supported by efficient asset utilization and cost management. With an operating cash flow significantly exceeding capital expenditures, Maurel & Prom exhibits strong capital efficiency, enabling it to fund exploration activities while maintaining profitability. Its moderate beta of 0.606 suggests lower volatility relative to the broader market, appealing to risk-conscious investors.

Balance Sheet And Financial Health

Maurel & Prom maintains a solid balance sheet, with €193.4 million in cash and equivalents against total debt of €168.5 million, indicating a conservative leverage profile. The company’s liquidity position is adequate, with operating cash flow comfortably covering debt obligations. This financial stability is further reinforced by its subsidiary status under Pertamina, providing access to strategic funding if needed.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its reserve base and operational efficiency. A dividend of €0.30 per share reflects a commitment to shareholder returns, though the payout ratio remains sustainable given its earnings and cash flow. Future growth will likely hinge on successful exploration outcomes and geopolitical stability in its operating regions.

Valuation And Market Expectations

With a market capitalization of approximately €938.9 million, Maurel & Prom trades at a valuation reflective of its mid-tier status in the energy sector. Investors likely price in moderate growth expectations, balanced against geopolitical and commodity price risks. The company’s low beta and steady cash flow generation may appeal to value-oriented investors seeking exposure to hydrocarbons.

Strategic Advantages And Outlook

Maurel & Prom’s strategic advantages include its niche geographic focus, integrated operations, and backing by Pertamina. The outlook remains cautiously optimistic, with growth contingent on exploration success and stable oil prices. The company’s ability to navigate operational complexities and maintain cost discipline will be critical in sustaining its competitive position.

Sources

Company filings, Bloomberg

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