Data is not available at this time.
Pipestone Energy Corp. is a Canadian energy company specializing in the exploration, development, and production of oil, natural gas liquids (NGLs), and natural gas, primarily focused on the Montney formation in Northwest Alberta. The company operates a concentrated asset base spanning 91,149 net acres, leveraging its strategic location to optimize production efficiency and cost competitiveness. Pipestone’s revenue model is driven by commodity price exposure, with production weighted toward natural gas and NGLs, positioning it to benefit from regional demand dynamics and infrastructure access. As a mid-sized producer, Pipestone competes in the highly competitive Western Canadian energy sector, where operational scale and cost discipline are critical. The company’s Montney asset provides long-term development potential, though its market position remains sensitive to volatile energy prices and regulatory shifts affecting Canadian oil and gas producers. Pipestone’s focus on low-decline, liquids-rich gas assets differentiates it from peers, but its growth trajectory depends on capital allocation and commodity cycles.
In FY 2022, Pipestone reported revenue of CAD 723.8 million, with net income of CAD 220.1 million, reflecting strong profitability amid elevated energy prices. The company’s diluted EPS of CAD 1.04 underscores its earnings capacity, while operating cash flow of CAD 378.8 million highlights robust cash generation. Capital expenditures of CAD 245.7 million indicate disciplined reinvestment, aligning with production growth objectives.
Pipestone’s earnings power is closely tied to commodity prices, with its Montney assets delivering high-margin production. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, though its beta of 2.34 reflects heightened sensitivity to energy market volatility. Debt levels are manageable, with total debt at CAD 211.6 million, but negative cash reserves warrant monitoring.
Pipestone’s balance sheet shows total debt of CAD 211.6 million against negative cash and equivalents of CAD 106.5 million, indicating reliance on operating cash flow for liquidity. The absence of a significant cash buffer may constrain flexibility in a downturn, though the company’s asset base provides collateral support. Financial health remains contingent on stable commodity prices and operational execution.
Pipestone’s growth is leveraged to Montney development, with capex focused on sustaining and expanding production. The company initiated a dividend of CAD 0.12 per share, signaling confidence in cash flow sustainability. However, dividend coverage depends on maintaining current energy price levels, and future growth may prioritize reinvestment over shareholder returns if market conditions shift.
With a market cap of CAD 542.5 million, Pipestone trades at a discount to larger peers, reflecting its smaller scale and commodity risk. The high beta suggests investor expectations are tightly coupled to energy price movements. Valuation metrics likely hinge on reserve life and cost structure relative to Montney competitors.
Pipestone’s strategic advantage lies in its high-quality Montney acreage and focus on cost-efficient operations. The outlook is cautiously optimistic, with potential upside from favorable gas pricing and infrastructure expansions. However, regulatory risks and commodity volatility remain key challenges. The company’s ability to navigate these headwinds while maintaining capital discipline will determine its long-term trajectory.
Company filings, market data
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |