investorscraft@gmail.com

Intrinsic ValueMosman Oil and Gas Limited (MSMN.L)

Previous Close£0.02
Intrinsic Value
Upside potential
Previous Close
£0.02

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

Mosman Oil and Gas Limited operates in the high-risk, high-reward oil and gas exploration and production sector, focusing on assets in Australia and the United States. The company’s core revenue model hinges on developing its portfolio of producing and exploration assets, including the Amadeus Basin in Australia and multiple U.S.-based projects like Falcon, Stanley, and Winters. As a small-cap player, Mosman competes in a capital-intensive industry dominated by larger firms, relying on strategic acquisitions and operational efficiency to carve out a niche. Its diversified asset base provides exposure to both conventional and unconventional resources, though its limited scale constrains bargaining power with suppliers and partners. The company’s market position is further challenged by volatile commodity prices and regulatory pressures, common in the energy sector. Mosman’s focus on low-cost production and incremental growth reflects its strategy to mitigate risks while seeking value-accretive opportunities in underserved basins.

Revenue Profitability And Efficiency

Mosman reported modest revenue of 186,232 GBp, overshadowed by a net loss of -2,140,072 GBp, reflecting the challenges of scaling production amid high exploration costs. The absence of operating cash flow data and significant capital expenditures (-945,425 GBp) suggest ongoing investment in asset development, though profitability remains elusive. Efficiency metrics are unavailable, but the loss-making profile indicates suboptimal resource allocation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0 GBp and negative net income underscore weak earnings power. With no operating cash flow reported, Mosman’s ability to fund operations internally is uncertain. Capital expenditures dominate financial outflows, highlighting reliance on external financing to sustain exploration and development activities.

Balance Sheet And Financial Health

Mosman maintains a debt-free balance sheet, with 873,365 GBp in cash and equivalents providing limited liquidity. However, the lack of debt may reflect constrained access to credit rather than conservative leverage. The company’s financial health is precarious, given its recurring losses and dependence on equity financing to cover capital-intensive projects.

Growth Trends And Dividend Policy

Growth is driven by asset acquisitions and exploration, but consistent revenue expansion remains unproven. The absence of dividends aligns with Mosman’s focus on reinvesting scarce resources into development. Shareholder returns are contingent on successful reserve monetization, which has yet to materialize meaningfully.

Valuation And Market Expectations

The market cap of 8,592,907 GBp suggests modest expectations, with a beta of 0.067 indicating low correlation to broader markets. Investors likely price in high operational risks and speculative upside from unproven reserves. Valuation multiples are inapplicable due to negative earnings.

Strategic Advantages And Outlook

Mosman’s strategic advantage lies in its geographically diversified asset base and lean operations. However, the outlook remains uncertain, hinging on successful exploration outcomes and commodity price stability. The company must balance capital discipline with growth ambitions to attract sustained investor interest.

Sources

Company description, financial data provided by user

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