investorscraft@gmail.com

Intrinsic ValueReabold Resources Plc (RBD.L)

Previous Close£0.11
Intrinsic Value
Upside potential
Previous Close
£0.11

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

Reabold Resources Plc operates as an upstream oil and gas investment firm, focusing on exploration licenses across the UK, US, and Romania. The company adopts a project-driven approach, targeting undervalued or underdeveloped assets with potential for significant resource extraction. Its portfolio includes PEDL 183 in the UK, Monroe Swell and West Brentwood in the US, and Parta in Romania, positioning it in both conventional and unconventional hydrocarbon markets. Reabold’s strategy hinges on acquiring stakes in early-stage projects, providing capital and technical expertise to advance development, and realizing value through farm-outs or production. The firm competes in a high-risk, high-reward segment of the energy sector, where success depends on geological prospects, regulatory approvals, and commodity price cycles. Unlike integrated majors, Reabold’s lean structure allows agility in targeting niche opportunities, though it faces liquidity constraints typical of junior explorers. Its market position is defined by selective partnerships and a focus on jurisdictions with established regulatory frameworks.

Revenue Profitability And Efficiency

Reabold reported no revenue in FY 2023, reflecting its pre-production stage across all licenses. The net loss of £7.2 million underscores high exploration and administrative costs, typical of early-phase E&P firms. Operating cash flow was negative (£2.1 million), with modest capex (£0.4 million), indicating restrained investment activity. The absence of debt and £5.4 million in cash reserves provides limited runway for future projects.

Earnings Power And Capital Efficiency

The company’s diluted EPS of zero and lack of operating income highlight its reliance on asset monetization for future earnings. Capital efficiency remains constrained by exploration risks, though its zero-debt structure mitigates financial leverage concerns. The cash burn rate suggests a need for near-term funding to sustain operations or advance key licenses.

Balance Sheet And Financial Health

Reabold’s balance sheet is characterized by £5.4 million in cash against no debt, offering short-term liquidity but limited resources for large-scale development. With no tangible revenue streams, financial health depends on successful asset progression or external financing. The equity-heavy structure (9.56 billion shares outstanding) dilutes per-share metrics but reduces bankruptcy risk.

Growth Trends And Dividend Policy

Growth is contingent on successful exploration outcomes or strategic divestments, with no near-term production visibility. The absence of dividends aligns with its focus on capital retention for project funding. Shareholder returns are likely tied to speculative asset appreciation rather than cash flows.

Valuation And Market Expectations

The £4.7 million market cap reflects skepticism about near-term value realization, compounded by negative earnings and high exploration uncertainty. A beta of 1.1 indicates volatility in line with small-cap energy peers. Valuation hinges on license potential, with minimal premium for existing reserves.

Strategic Advantages And Outlook

Reabold’s niche lies in targeting overlooked assets, but execution risks are elevated given funding constraints and operational scale. The outlook remains speculative, dependent on technical successes, farm-in deals, or favorable commodity prices. Strategic partnerships or license sales could catalyze re-rating, though persistent cash burn poses downside risks.

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