investorscraft@gmail.com

Intrinsic ValueNew Stratus Energy Inc. (NSE.V)

Previous Close$0.48
Intrinsic Value
Upside potential
Previous Close
$0.48

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

New Stratus Energy Inc. operates as a junior oil and gas exploration and production company focused exclusively on strategic opportunities in South America. The company's core business model centers on acquiring and developing hydrocarbon assets through farm-in agreements and consortium operations, targeting proven but underdeveloped basins. Its current portfolio includes a 100% interest position in Colombia's Block VMM-18 in the Magdalena Valley and operational roles in Ecuador's Blocks 16 and 67 oil consortiums, positioning it within Latin America's emerging energy sectors. This regional specialization allows New Stratus to leverage geological expertise while navigating specific regulatory environments, differentiating it from broader international competitors. The company maintains a focused exploration strategy aimed at converting potential resources into producing assets, targeting medium-term production growth through disciplined capital allocation. Its market position is that of a development-stage operator seeking to establish sustainable production footholds in politically stable South American jurisdictions with established infrastructure.

Revenue Profitability And Efficiency

The company reported no revenue for FY 2023, reflecting its pre-production stage as development activities continue on its South American assets. New Stratus recorded a net loss of CAD 11.4 million, primarily driven by administrative and exploration expenses as it advances its asset portfolio toward production. Operating cash flow showed a significant positive figure of CAD 27.5 million, largely attributable to financing activities rather than operational performance, while capital expenditures remained minimal at CAD 0.1 million, indicating restrained development spending during the period.

Earnings Power And Capital Efficiency

Current earnings power remains constrained by the absence of producing assets, with diluted EPS standing at negative CAD 0.0923. The company's capital efficiency metrics cannot be fully assessed without revenue generation, though its substantial cash position relative to modest capital expenditures suggests preserved financial flexibility. Future earnings potential hinges on successful development and commercialization of its Colombian and Ecuadorian blocks, which would transition the company from pure exploration to production phase.

Balance Sheet And Financial Health

New Stratus maintains a robust balance sheet with CAD 33.6 million in cash and equivalents, providing substantial liquidity for near-term development activities. The company carries no debt, resulting in a strong financial position relative to its junior exploration peers. This debt-free structure, combined with significant cash reserves, positions the company to fund initial development phases without immediate reliance on external financing, though substantial capital will be required to advance assets to production.

Growth Trends And Dividend Policy

As a development-stage company, New Stratus focuses on asset advancement rather than current production growth, with all capital directed toward exploration and development activities. The company maintains a zero-dividend policy, consistent with its growth-focused strategy and pre-revenue status. Future growth trajectories depend entirely on successful execution of development plans for its South American blocks, with the transition to production being the critical milestone for sustainable expansion.

Valuation And Market Expectations

The market capitalization of approximately CAD 51 million reflects investor expectations for successful asset development rather than current financial performance. The elevated beta of 2.289 indicates significant volatility expectations, characteristic of junior exploration companies whose valuations are heavily influenced by project milestones and commodity price sentiment. Market pricing appears to incorporate substantial risk premiums for execution and geopolitical factors associated with its South American focus.

Strategic Advantages And Outlook

New Stratus's strategic advantage lies in its focused South American portfolio and debt-free balance sheet, providing operational flexibility. The outlook remains contingent on successful development of its Colombian and Ecuadorian assets, with the company positioned to benefit from any production milestones. Key challenges include executing development plans in complex regulatory environments and securing additional funding for full-scale development, while opportunities exist in converting exploration potential into cash-generating assets.

Sources

Company filingsTSXV 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