investorscraft@gmail.com

Intrinsic ValuePieridae Energy Limited (PEA.TO)

Previous Close$0.33
Intrinsic Value
Upside potential
Previous Close
$0.33

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

Pieridae Energy Limited is a Canadian energy producer with a dual focus on upstream operations and liquefied natural gas (LNG) development. The company's upstream segment manages petroleum and natural gas production across Western Canada, leveraging its extensive land holdings spanning over 1.5 million gross acres. Its LNG segment is centered on the Goldboro facility in Nova Scotia, positioning Pieridae to capitalize on growing global LNG demand, particularly in European and Asian markets. The company operates in a competitive energy sector, where scale and operational efficiency are critical. Pieridae's strategic focus on LNG differentiates it from many regional peers, though its market position remains constrained by its smaller size relative to integrated energy majors. The company's ability to advance its Goldboro project will be pivotal in determining its long-term competitiveness in the evolving energy landscape.

Revenue Profitability And Efficiency

Pieridae reported revenue of CAD 222.8 million for the period, but net losses of CAD 38.9 million highlight ongoing profitability challenges. The negative diluted EPS of CAD 0.20 reflects these struggles, though operating cash flow of CAD 7.1 million suggests some capacity to fund operations. Capital expenditures of CAD 25.7 million indicate continued investment, particularly in its LNG development segment.

Earnings Power And Capital Efficiency

The company's negative earnings and modest operating cash flow relative to its debt load raise questions about its capital efficiency. With significant investments in LNG infrastructure, Pieridae's ability to generate sustainable returns hinges on successful project execution and favorable commodity price trends in both natural gas and LNG markets.

Balance Sheet And Financial Health

Pieridae's financial position appears strained, with CAD 172.5 million in total debt outweighing its CAD 8.6 million in cash reserves. The high debt load relative to its market capitalization of CAD 95.8 million suggests limited financial flexibility, potentially constraining its ability to fund the Goldboro LNG project without additional capital raises or strategic partnerships.

Growth Trends And Dividend Policy

The company maintains a zero-dividend policy, redirecting all available cash flow toward operational needs and LNG development. Growth prospects are tied to the successful development of its Goldboro facility and upstream production optimization, though current financial metrics suggest challenging near-term growth without improved commodity prices or reduced costs.

Valuation And Market Expectations

With a modest market capitalization and negative beta of -0.35, Pieridae appears to trade with low correlation to broader markets, reflecting its speculative profile. The valuation likely incorporates significant uncertainty around LNG project timelines and execution risks, with investors pricing in both the potential upside of LNG exposure and the company's current financial constraints.

Strategic Advantages And Outlook

Pieridae's key strategic advantage lies in its LNG development rights and Canadian upstream assets, positioning it to benefit from global energy transition trends. However, the outlook remains highly dependent on successful project financing and execution, with current financial metrics suggesting a challenging path to sustainable profitability without improved operational performance or supportive commodity price movements.

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