investorscraft@gmail.com

Intrinsic ValueProspex Energy PLC (PXEN.L)

Previous Close£3.00
Intrinsic Value
Upside potential
Previous Close
£3.00

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

Prospex Energy PLC is a UK-based oil and gas investment company focused on European exploration and production assets. The company operates through strategic holdings in key projects, including the Tesorillo Project in southern Spain, which spans 38,000 hectares, and a 17% stake in Italy’s Podere Gallina permit. Additionally, Prospex holds a 49.9% interest in the El Romeral gas and power operation, which includes three producing wells. The company targets undervalued or underdeveloped assets, leveraging partnerships to mitigate exploration risks. Its niche positioning in Southern Europe’s energy sector allows it to capitalize on regional demand for gas, though its small scale limits direct competition with major integrated players. Prospex’s model hinges on asset monetization and selective acquisitions, balancing near-term cash flow from El Romeral with longer-term exploration upside.

Revenue Profitability And Efficiency

Prospex reported no revenue in FY 2023, reflecting its early-stage exploration focus and reliance on asset development. Net losses widened to -1.23 million GBP, driven by operational costs and exploration write-downs. Negative operating cash flow (-1.32 million GBP) underscores the capital-intensive nature of its activities, with no recorded capital expenditures during the period.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.41p highlights its current lack of earnings power, typical of exploration-focused firms. With no dividend payouts, all capital is reinvested into projects, though the absence of near-term revenue streams pressures liquidity. The negative beta (-1.539) suggests atypical volatility relative to the broader market.

Balance Sheet And Financial Health

Prospex’s financial position is constrained, with minimal cash reserves (3,186 GBP) and total debt of 168,487 GBP. The lack of revenue and negative cash flow raise liquidity concerns, though its modest market cap (20.37 million GBP) reflects investor expectations of future asset monetization. The balance sheet remains leveraged to exploration success.

Growth Trends And Dividend Policy

Growth hinges on advancing Tesorillo and Podere Gallina, but timelines remain uncertain. No dividends are planned, aligning with reinvestment needs. Shareholder returns depend entirely on asset appreciation, with the El Romeral stake providing limited near-term cash flow.

Valuation And Market Expectations

The market cap of 20.37 million GBP prices in speculative upside from exploration, though the absence of revenue tempers valuation benchmarks. Investors appear to discount operational risks, given the negative earnings and cash flow.

Strategic Advantages And Outlook

Prospex’s strategic edge lies in its focused European footprint and partnerships, but execution risks are high. Success depends on drilling results and gas price trends. The outlook remains speculative, with liquidity constraints necessitating further funding for development.

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