investorscraft@gmail.com

Intrinsic ValueNostra Terra Oil and Gas Company plc (NTOG.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

Nostra Terra Oil and Gas Company plc operates as an independent hydrocarbon exploration and production firm, primarily focused on the Permian Basin in Texas, a prolific region for oil and gas extraction. The company’s core revenue model hinges on the exploitation of its key assets, including the fully owned Mesquite field and partial interests in Pine Mills and Caballos Creek oilfields. These assets provide a diversified production base, though the company remains a small-scale player in a highly competitive sector dominated by larger integrated firms. Nostra Terra’s strategic focus on low-cost, high-margin production in established basins allows it to mitigate some operational risks, but its limited scale and capital resources constrain its ability to compete with major industry players. The company’s niche positioning relies on optimizing existing assets rather than large-scale exploration, which aligns with its financial capacity but limits growth potential without external funding or partnerships.

Revenue Profitability And Efficiency

In FY 2022, Nostra Terra reported revenue of £4.02 million, reflecting its modest production scale. However, the company posted a net loss of £546,000, underscoring challenges in achieving profitability amid volatile commodity prices and operational costs. Operating cash flow of £1.06 million suggests some ability to fund ongoing activities, but capital expenditures of £2.04 million indicate reinvestment needs that exceed internally generated cash, necessitating external financing.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.07p highlights its current lack of earnings power, driven by net losses and a high share count. Capital efficiency remains constrained, as evidenced by negative net income relative to revenue. While operating cash flow provides a partial buffer, the reliance on external funding for growth initiatives limits near-term earnings potential without significant improvements in production or cost management.

Balance Sheet And Financial Health

Nostra Terra’s balance sheet shows limited liquidity, with cash and equivalents of £132,000 against total debt of £3.98 million, indicating a leveraged position. The debt burden, coupled with negative equity from accumulated losses, raises concerns about financial flexibility. The company’s ability to service obligations hinges on stabilizing cash flows or securing additional capital, which may be challenging given its small-market-cap status.

Growth Trends And Dividend Policy

The company has no dividend policy, reflecting its focus on reinvesting limited cash flows into operations. Growth prospects depend on expanding production in its Permian Basin assets, but the lack of recent profitability and high capital needs suggest organic growth will be slow. External partnerships or asset sales could provide a catalyst, but current trends do not indicate near-term scalability.

Valuation And Market Expectations

With a market cap of approximately £1.01 million, Nostra Terra trades as a micro-cap speculative play, heavily influenced by oil price volatility and operational execution. The low beta of 0.096 suggests limited correlation with broader markets, but investor sentiment remains cautious due to persistent losses and leveraged balance sheet. Valuation metrics are challenging to apply given the absence of positive earnings.

Strategic Advantages And Outlook

Nostra Terra’s strategic advantage lies in its focused Permian Basin assets, which offer established production potential. However, the outlook remains uncertain due to financial constraints and reliance on external funding. Success hinges on optimizing existing operations, managing debt, and potentially securing strategic partnerships. Without significant capital infusion or a sustained rise in oil prices, the company’s growth trajectory appears limited in the near term.

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