investorscraft@gmail.com

Intrinsic ValueProspera Energy Inc. (PEI.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Prospera Energy Inc. operates as a junior Canadian oil and gas exploration and production company focused on acquiring, exploring, and developing petroleum and natural gas properties primarily in Alberta and Saskatchewan. The company's core revenue model centers on hydrocarbon production from its key assets, including the Pouce Coupe and Red Earth properties in Alberta, along with Cuthbert, Hearts Hills, and Luseland properties in Saskatchewan. As a micro-cap entity trading on the TSX Venture Exchange, Prospera occupies a niche position within Canada's energy sector, targeting conventional resource development with relatively lower capital intensity compared to major producers. The company's strategic focus remains on optimizing existing assets and pursuing selective development opportunities within its established land base, positioning itself as a small-scale operator in mature Western Canadian sedimentary basin regions. This operational approach requires careful capital allocation and technical expertise to maximize recovery from conventional reservoirs while navigating the volatility inherent in commodity price cycles and the competitive landscape dominated by larger, integrated energy corporations.

Revenue Profitability And Efficiency

Prospera generated CAD 16.6 million in revenue during the period but reported a net loss of CAD 4.3 million, reflecting operational challenges within the current commodity price environment. The company's financial performance was further constrained by negative operating cash flow of CAD 3.2 million, indicating that core operations were not generating sufficient cash to sustain the business without external funding. Capital expenditures of CAD 5.9 million suggest ongoing investment in development activities, though this spending exceeded internally generated cash flows.

Earnings Power And Capital Efficiency

The company's earnings power remains challenged, with diluted EPS of -CAD 0.01 demonstrating an inability to translate revenue into bottom-line profitability. Negative operating cash flow combined with substantial capital investment highlights significant capital efficiency concerns, as the company is investing more cash than it generates from operations. This pattern suggests the business model requires either substantial operational improvements or external financing to maintain development activities and achieve sustainable profitability.

Balance Sheet And Financial Health

Prospera's balance sheet shows limited liquidity with CAD 364,083 in cash against total debt of CAD 19.8 million, creating a highly leveraged financial position. The substantial debt burden relative to the company's market capitalization of approximately CAD 17.4 million indicates significant financial stress and potential solvency concerns. This debt-to-equity imbalance suggests the company may face challenges in meeting its financial obligations without restructuring or additional equity infusion.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its development-stage status and current financial constraints. Growth trends appear challenged given the negative cash flow generation and profitability metrics, suggesting the company is prioritizing survival and operational stabilization over expansion. The capital expenditure program, while substantial relative to cash generation, indicates management's focus on developing existing assets rather than pursuing aggressive growth through acquisitions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 17.4 million, the market appears to be discounting the company's prospects significantly, valuing the enterprise below its reported revenue. The low beta of 0.312 suggests the stock exhibits lower volatility than the broader market, potentially reflecting limited trading activity or investor perception of the company as a high-risk micro-cap investment. Current valuation metrics imply skepticism about the company's ability to translate its asset base into sustainable profitability.

Strategic Advantages And Outlook

Prospera's primary strategic advantage lies in its focused asset portfolio within established Western Canadian basins, offering development potential with known geology. However, the outlook remains challenging due to financial constraints, high leverage, and negative cash generation. The company's ability to navigate commodity price volatility while addressing its substantial debt burden will be critical to its survival. Success likely depends on operational improvements, favorable pricing conditions, or strategic alternatives to strengthen the balance sheet.

Sources

Company filingsMarket 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