investorscraft@gmail.com

Intrinsic ValueObsidian Energy Ltd. (OBE.TO)

Previous Close$9.84
Intrinsic Value
Upside potential
Previous Close
$9.84

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

Obsidian Energy Ltd. operates as an independent oil and gas exploration and production company, primarily focused on the Western Canada Sedimentary Basin. The company’s core revenue model is driven by the extraction and sale of crude oil and natural gas, leveraging its strategically located assets in Alberta. Obsidian Energy maintains a disciplined approach to capital allocation, targeting low-decline, high-netback assets to optimize profitability. The company’s operations are concentrated in the Cardium, Viking, and Peace River regions, where it employs advanced drilling and completion techniques to enhance recovery rates. As a mid-sized producer in a competitive sector, Obsidian Energy differentiates itself through operational efficiency and cost management, positioning it to navigate volatile commodity price cycles. The company’s rebranding from Penn West Petroleum in 2017 marked a strategic shift toward leaner operations and a renewed focus on sustainable growth. While it lacks the scale of integrated majors, Obsidian Energy’s niche expertise in conventional plays provides resilience against market fluctuations. Its market position is further supported by a commitment to reducing environmental impact, aligning with broader industry trends toward responsible resource development.

Revenue Profitability And Efficiency

Obsidian Energy reported revenue of CAD 837.7 million for the period, reflecting its operational scale in the oil and gas sector. However, the company posted a net loss of CAD 202.6 million, underscoring challenges in profitability amid volatile energy prices. Operating cash flow stood at CAD 361.9 million, indicating robust cash generation from core activities, while capital expenditures of CAD 83.4 million suggest disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -2.56 highlights earnings pressure, likely due to commodity price swings and operational costs. Despite this, Obsidian Energy’s operating cash flow demonstrates its ability to fund operations and debt obligations. The absence of dividends aligns with its focus on reinvesting cash flows into growth and debt reduction, prioritizing capital efficiency over shareholder payouts.

Balance Sheet And Financial Health

Obsidian Energy carries total debt of CAD 342.5 million, with no reported cash reserves, signaling reliance on operational cash flows for liquidity. The debt level, while manageable given its cash flow generation, warrants monitoring amid energy market volatility. The company’s financial health is further supported by its modest market capitalization of CAD 493.4 million, reflecting investor sentiment toward its risk-reward profile.

Growth Trends And Dividend Policy

Growth is likely tied to commodity price recovery and operational execution, with no current dividend policy. The company’s focus on low-decline assets and cost control may support steady production, but its growth trajectory remains sensitive to oil and gas market conditions. Obsidian Energy’s capital allocation strategy emphasizes debt reduction and selective reinvestment over near-term shareholder returns.

Valuation And Market Expectations

With a beta of 1.35, Obsidian Energy’s stock exhibits higher volatility than the broader market, typical of small-cap energy firms. The market capitalization of CAD 493.4 million reflects modest expectations, pricing in operational risks and commodity price exposure. Investors likely view the company as a leveraged play on energy price rebounds, with valuation contingent on execution and macro factors.

Strategic Advantages And Outlook

Obsidian Energy’s strategic advantages lie in its focused asset base and cost-efficient operations, which provide resilience in downturns. The outlook hinges on commodity price stability and the company’s ability to maintain operational discipline. While challenges persist, its niche positioning and commitment to sustainable practices could offer long-term upside if energy markets stabilize.

Sources

Company filings, market data

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