investorscraft@gmail.com

Intrinsic ValueNostrum Oil & Gas PLC (NOG.L)

Previous Close£3.32
Intrinsic Value
Upside potential
Previous Close
£3.32

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

Nostrum Oil & Gas PLC operates as an independent exploration and production company focused on the pre-Caspian Basin, with its flagship asset being the wholly owned Chinarevskoye field in Kazakhstan. The company generates revenue through the extraction and sale of crude oil, condensate, liquefied petroleum gas (LPG), and dry gas, leveraging its vertically integrated operations to optimize production efficiency. As a niche player in the energy sector, Nostrum faces competition from larger integrated oil firms but maintains a strategic position due to its localized expertise and concentrated asset base. With proved and probable reserves of 34 mmboe, the company’s long-term viability hinges on reservoir performance and commodity price stability. Its market position is further influenced by regional regulatory dynamics and geopolitical risks inherent to operating in Kazakhstan. Nostrum’s ability to monetize contingent resources (28 mmboe) could enhance its standing, though execution risks remain a key consideration for investors.

Revenue Profitability And Efficiency

In its latest reporting period, Nostrum reported revenue of £137.1 million, reflecting its operational scale in a volatile commodity environment. The company posted a net loss of £26.6 million, underscoring challenges in cost management and pricing pressures. Operating cash flow of £33.1 million suggests some ability to fund operations, though capital expenditures of £32.5 million indicate reinvestment needs to sustain production levels.

Earnings Power And Capital Efficiency

Nostrum’s diluted EPS of -£0.12 highlights ongoing profitability challenges, likely tied to debt servicing costs and operational inefficiencies. The modest operating cash flow relative to total debt (£571.4 million) raises concerns about leverage, though its £150.4 million cash reserve provides near-term liquidity. Capital discipline will be critical to improving returns in a cyclical industry.

Balance Sheet And Financial Health

The company’s financial health is strained, with total debt significantly outweighing its market capitalization (£5.1 million). While cash reserves offer a buffer, the high debt load and lack of dividend payments signal prioritization of balance sheet repair. Asset monetization or refinancing may be necessary to address leverage.

Growth Trends And Dividend Policy

Nostrum has not paid dividends, redirecting cash flow toward debt reduction and field maintenance. Growth prospects depend on reserve development at Chinarevskoye and commodity price recovery. Contingent resources offer upside, but execution risks and capital constraints temper near-term expectations.

Valuation And Market Expectations

The market’s low valuation (beta of 0.71) reflects skepticism about Nostrum’s turnaround potential. Investors likely price in persistent operational and financial risks, with limited visibility on debt resolution or production growth.

Strategic Advantages And Outlook

Nostrum’s concentrated asset base provides operational focus, but its outlook is clouded by leverage and reliance on a single geographic market. Success hinges on oil price stability, cost control, and strategic deleveraging. The company’s niche expertise may attract opportunistic investors if macro conditions improve.

Sources

Company filings, London Stock Exchange disclosures

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