investorscraft@gmail.com

Intrinsic ValuePetrus Resources Ltd. (PRQ.TO)

Previous Close$1.92
Intrinsic Value
Upside potential
Previous Close
$1.92

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

Petrus Resources Ltd. is a Canadian energy company specializing in the exploration, development, and production of oil and natural gas assets in western Canada. The company operates primarily in the Ferrier/Strachan, Thorsby/Pembina, and Foothills areas, holding significant working interests in these regions. Its core revenue model is driven by the extraction and sale of natural gas, natural gas liquids, and crude oil, with a focus on risk-managed exploration to optimize resource recovery. Petrus Resources maintains a strategic position in Alberta’s energy sector, leveraging its extensive land holdings and operational expertise to sustain production. The company’s market positioning is characterized by its concentrated asset base in prolific basins, which provides a balance of development opportunities and operational control. While it operates in a competitive and cyclical industry, Petrus differentiates itself through disciplined capital allocation and a focus on cost-efficient production. Its geographic concentration in Alberta allows for operational synergies but also exposes it to regional regulatory and market risks.

Revenue Profitability And Efficiency

Petrus Resources reported revenue of CAD 93.7 million for the period, reflecting its core operations in oil and gas production. The company posted a net loss of CAD 1.2 million, with diluted EPS at -CAD 0.01, indicating margin pressures or one-time charges. Operating cash flow stood at CAD 58.7 million, suggesting reasonable cash generation from operations, while capital expenditures were modest at CAD 485,000, reflecting restrained investment activity.

Earnings Power And Capital Efficiency

The company’s operating cash flow demonstrates its ability to generate liquidity from production, though net income remains negative. Capital efficiency appears measured, with limited capex relative to cash flow, indicating a focus on maintaining financial flexibility. The diluted EPS figure suggests subdued earnings power, likely influenced by commodity price volatility or operational costs.

Balance Sheet And Financial Health

Petrus Resources holds CAD 68,000 in cash and equivalents, alongside total debt of CAD 58.7 million, indicating a leveraged position. The balance sheet reflects moderate liquidity constraints, though operating cash flow provides some coverage. The company’s financial health is contingent on sustaining production levels and managing debt obligations amid energy market fluctuations.

Growth Trends And Dividend Policy

Growth appears tempered, with minimal capital expenditures signaling a conservative approach. The company offers a dividend of CAD 0.12 per share, which may appeal to income-focused investors but requires scrutiny given its earnings profile. Future growth will likely depend on commodity prices and the company’s ability to optimize existing assets.

Valuation And Market Expectations

With a market cap of CAD 167.9 million and a beta of 1.815, Petrus Resources is viewed as a higher-risk energy play, sensitive to oil and gas price movements. The valuation reflects market expectations of modest growth and exposure to sector cyclicality.

Strategic Advantages And Outlook

Petrus Resources benefits from concentrated, high-working-interest assets in established Alberta basins, providing operational control and development optionality. However, its outlook is tied to commodity prices and regulatory conditions. Strategic advantages include a disciplined approach to exploration, but challenges persist in scaling profitability amid cost pressures.

Sources

Company description, financial data from public disclosures

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