investorscraft@gmail.com

Intrinsic ValueROK Resources Inc. (ROK.V)

Previous Close$0.21
Intrinsic Value
Upside potential
Previous Close
$0.21

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

ROK Resources Inc. operates as a junior oil and gas exploration and production company focused on acquiring, developing, and producing conventional petroleum and natural gas reserves in Western Canada. The company's core revenue model centers on generating cash flow from its producing assets while strategically developing its extensive reserve base. ROK Resources targets light oil-weighted opportunities primarily in Saskatchewan, leveraging its technical expertise to optimize recovery from existing fields and pursue selective exploration. Operating in the highly competitive Canadian energy sector, the company maintains a focused portfolio with proved plus probable reserves of 15.4 million barrels of oil equivalent. ROK's market positioning is that of a nimble operator capable of executing efficient development programs in mature basins, differentiating itself through operational discipline and strategic acreage accumulation. The company's business strategy emphasizes capital efficiency and reserve growth through targeted drilling programs and potential acquisitions, positioning it to capitalize on commodity price movements while maintaining cost control.

Revenue Profitability And Efficiency

ROK Resources generated CAD 85.2 million in revenue for the fiscal period, demonstrating substantial operating scale despite reporting a marginal net loss of CAD 636 thousand. The company's operational efficiency is evidenced by positive operating cash flow of CAD 22.2 million, which comfortably covered capital expenditures of CAD 18.1 million. This cash flow performance indicates effective management of producing assets, though the slight net loss suggests non-cash charges or timing differences affected bottom-line profitability.

Earnings Power And Capital Efficiency

The company exhibits meaningful earnings power through its operating cash flow generation, which represents a 26% conversion rate from revenue. Capital efficiency appears reasonable with capex representing approximately 21% of revenue, suggesting disciplined investment relative to cash generation. The diluted EPS of -CAD 0.0029 reflects the narrow net loss position, indicating that at current production levels, the company operates near breakeven profitability before considering non-operating items.

Balance Sheet And Financial Health

ROK Resources maintains a moderate debt level of CAD 7.7 million against no reported cash balance, presenting a leveraged financial position. The absence of cash equivalents may indicate aggressive capital deployment or working capital timing issues. The debt level appears manageable relative to the company's operating cash flow generation, though the lack of liquidity reserves warrants monitoring for financial flexibility.

Growth Trends And Dividend Policy

The company follows a growth-oriented strategy with no dividend distribution, reinvesting cash flow into development activities. With 218.5 million shares outstanding, ROK Resources prioritizes reserve development and production growth over shareholder returns. The capital expenditure program suggests ongoing investment in production enhancement, aligning with typical junior E&P company strategies focused on asset development rather than income distribution.

Valuation And Market Expectations

With a market capitalization of CAD 49.4 million, the company trades at approximately 0.58 times revenue, reflecting market pricing typical for junior exploration companies. The low beta of 0.263 suggests relatively muted sensitivity to broader market movements compared to energy sector peers. This valuation implies market expectations for execution on development plans rather than near-term profitability.

Strategic Advantages And Outlook

ROK's strategic advantage lies in its focused Western Canadian asset base and light oil-weighted production profile. The company's outlook depends on successful reserve conversion and operational execution in its core areas. Key challenges include managing leverage without cash reserves and navigating commodity price volatility, while opportunities exist through efficient development of its 15.4 million boe reserve base and potential strategic acquisitions in a consolidating sector.

Sources

Company disclosureTSXV filings

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