investorscraft@gmail.com

Intrinsic ValueThe Parkmead Group plc (PMG.L)

Previous Close£15.25
Intrinsic Value
Upside potential
Previous Close
£15.25

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

The Parkmead Group plc operates as an independent oil and gas exploration and production company with a diversified portfolio spanning Europe, North America, and international markets. Its core revenue model is driven by hydrocarbon production from its Dutch gas fields, complemented by advisory services in energy economics and renewable energy initiatives through its Pitreadie segment. The company holds interests in 22 exploration and production blocks, positioning it as a niche player in the upstream energy sector. Parkmead’s Energy Economics segment provides specialized consulting, including fiscal policy analysis and supply benchmarking, adding a service-based revenue stream. While smaller in scale compared to integrated majors, Parkmead leverages its technical expertise and regional focus to capitalize on selective opportunities in mature basins and emerging energy transitions. Its mixed farming and renewable energy ventures reflect a strategic pivot toward sustainability, though hydrocarbons remain the primary earnings driver.

Revenue Profitability And Efficiency

In its latest fiscal year, Parkmead reported revenue of £5.72 million, with net income reaching £4.94 million, reflecting robust profitability margins. Operating cash flow stood at £2.27 million, while capital expenditures were £1.15 million, indicating disciplined reinvestment. The company’s diluted EPS of 4.08 pence underscores efficient earnings generation relative to its market capitalization.

Earnings Power And Capital Efficiency

Parkmead’s earnings power is anchored by steady gas production in the Netherlands, with minimal debt (£1.26 million) and a cash position of £9.44 million providing financial flexibility. The absence of dividends suggests a focus on reinvesting cash flows into exploration or renewable energy projects, though capital efficiency metrics remain constrained by the company’s small-scale operations.

Balance Sheet And Financial Health

The balance sheet reflects a conservative financial structure, with cash and equivalents significantly exceeding total debt. This low-leverage position mitigates risks associated with commodity price volatility. However, the modest market capitalization (£16.39 million) limits access to large-scale development capital, necessitating selective asset-level investments.

Growth Trends And Dividend Policy

Growth is likely tied to incremental production gains and advisory service expansion, given the lack of recent dividend payouts. The company’s beta of 0.972 suggests alignment with broader energy sector trends, though its niche focus may limit visibility among larger investors.

Valuation And Market Expectations

At a market cap of £16.39 million, Parkmead trades as a micro-cap energy play, with valuation likely reflecting its limited scale and exposure to gas prices. The absence of dividends may deter income-focused investors, but the cash-rich balance sheet could support strategic acquisitions or renewable energy ventures.

Strategic Advantages And Outlook

Parkmead’s strengths lie in its low-debt profile, operational focus on stable gas assets, and diversification into energy consulting. Challenges include scalability and reliance on hydrocarbon markets. The renewable energy initiatives signal long-term adaptability, but near-term performance will hinge on gas production efficiency and advisory demand.

Sources

Company filings, London Stock Exchange 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