investorscraft@gmail.com

Intrinsic ValuePipestone Energy Corp. (PIPE.TO)

Previous Close$1.94
Intrinsic Value
Upside potential
Previous Close
$1.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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