investorscraft@gmail.com

Intrinsic ValueRiverstone Energy Limited (RSE.L)

Previous Close£700.00
Intrinsic Value
Upside potential
Previous Close
£700.00

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

Riverstone Energy Limited is a specialized investment fund focused on the energy sector, with a strategic emphasis on decarbonization, midstream operations, and renewable energy. The firm targets buyout opportunities in exploration, production, power generation, and energy transportation, primarily in North America and Europe. By taking majority stakes in portfolio companies, Riverstone positions itself as an active investor, leveraging its expertise to drive value in a transitioning energy landscape. Its global focus allows it to capitalize on regional energy dynamics while maintaining a diversified exposure to both traditional and emerging energy markets. The fund’s niche in decarbonization aligns with broader industry shifts toward sustainability, enhancing its relevance in a sector undergoing structural change. Riverstone’s hands-on approach and sector specialization differentiate it from broader private equity firms, providing a competitive edge in identifying and executing high-potential energy investments.

Revenue Profitability And Efficiency

Riverstone Energy reported negative revenue of £74.8 million (GBp) and a net loss of £79.7 million (GBp) for the period, reflecting challenges in its investment portfolio. The diluted EPS of -2.32 GBp further underscores these headwinds. Operating cash flow was negative £4.0 million (GBp), with no capital expenditures recorded, indicating a focus on liquidity preservation amid market volatility.

Earnings Power And Capital Efficiency

The fund’s negative earnings and cash flow highlight the cyclical and high-risk nature of energy investments, particularly in a decarbonizing market. With no debt and modest cash reserves of £1.5 million (GBp), Riverstone maintains a conservative balance sheet, prioritizing financial flexibility over leveraged growth. Its capital efficiency hinges on the performance of underlying portfolio companies, which are exposed to energy price fluctuations and regulatory shifts.

Balance Sheet And Financial Health

Riverstone’s balance sheet is debt-free, with £1.5 million (GBp) in cash and equivalents, suggesting a low-risk financial structure. However, the absence of leverage also limits potential returns. The fund’s financial health is closely tied to the valuation and cash flows of its energy investments, which face sector-specific risks, including commodity price volatility and policy changes.

Growth Trends And Dividend Policy

The fund has not paid dividends, reflecting its focus on capital appreciation rather than income distribution. Growth prospects depend on successful exits or value creation within its energy portfolio, particularly in decarbonization and renewables. Market trends toward sustainable energy could provide tailwinds, but execution risks remain high given the sector’s capital intensity and regulatory complexity.

Valuation And Market Expectations

With a market cap of approximately £198.4 million (GBp) and a beta of 0.81, Riverstone trades with lower volatility than the broader market, likely due to its niche focus. Investors appear to price in cautious optimism about its energy transition strategy, though recent losses may weigh on near-term valuation multiples.

Strategic Advantages And Outlook

Riverstone’s specialized focus on energy and decarbonization positions it to benefit from long-term industry trends, but near-term performance hinges on portfolio execution. Its majority-stake approach provides control but requires active management. The fund’s success will depend on its ability to navigate energy market disruptions and capitalize on emerging opportunities in renewables and midstream infrastructure.

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