investorscraft@gmail.com

Intrinsic ValueParex Resources Inc. (PXT.TO)

Previous Close$20.20
Intrinsic Value
Upside potential
Previous Close
$20.20

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

Parex Resources Inc. is a Canadian-based oil and gas exploration and production company focused exclusively on Colombia, where it operates across approximately 6.5 million gross acres of onshore blocks. The company’s core revenue model is driven by crude oil production, leveraging Colombia’s favorable fiscal terms and established infrastructure to maintain low-cost operations. Parex differentiates itself through a disciplined capital allocation strategy, prioritizing high-return projects and organic growth over acquisitions. With proved plus probable reserves of nearly 199 million barrels of oil equivalent, Parex holds a competitive position in Colombia’s mid-tier E&P sector. The company’s asset base is concentrated in the Llanos and Magdalena basins, regions known for their prolific hydrocarbon potential. Parex’s operational focus on light and medium crude oil aligns with global refining demand, enhancing its marketability. Unlike many peers, the company maintains a debt-light balance sheet, allowing flexibility in volatile commodity cycles. Its strategic emphasis on operational efficiency and reserve replacement sustains long-term value creation in a capital-intensive industry.

Revenue Profitability And Efficiency

Parex generated CAD 1.29 billion in revenue for the period, with net income of CAD 60.7 million, reflecting the impact of commodity price volatility and operational costs. The company’s diluted EPS of CAD 0.60 underscores moderate profitability, while operating cash flow of CAD 569.9 million highlights strong cash generation capabilities. Capital expenditures of CAD 226 million indicate disciplined reinvestment to sustain production.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its exposure to oil price fluctuations, though its low-cost structure provides resilience. Operating cash flow coverage of capital expenditures suggests efficient capital deployment, with a focus on high-margin projects. Parex’s ability to fund exploration and development internally demonstrates prudent financial management.

Balance Sheet And Financial Health

Parex maintains a robust balance sheet, with CAD 98 million in cash and equivalents against total debt of CAD 64.6 million, reflecting a conservative leverage profile. The company’s liquidity position supports its growth initiatives and dividend commitments, with ample flexibility to navigate market downturns.

Growth Trends And Dividend Policy

Parex has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CAD 1.54. Growth is primarily organic, driven by reserve development and operational efficiency. The company’s reserve base provides a multi-year inventory, though production growth may hinge on commodity prices and exploration success.

Valuation And Market Expectations

With a market capitalization of CAD 1.27 billion and a beta of 1.04, Parex is priced as a moderate-risk E&P play. Investors likely anticipate steady cash flows from its Colombian assets, balanced against geopolitical and oil price risks inherent to the sector.

Strategic Advantages And Outlook

Parex’s strategic advantages include its low-cost operations, focused geographic footprint, and conservative financial policy. The outlook remains tied to oil prices, but the company’s disciplined approach positions it to capitalize on favorable market conditions while mitigating downside risks.

Sources

Company filings, market 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