investorscraft@gmail.com

Intrinsic ValueRazor Energy Corp. (RZE.V)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Razor Energy Corp. operates as a junior oil and natural gas exploration and production company focused on assets within Alberta, Canada. The company's core revenue model centers on acquiring, developing, and producing hydrocarbons from its strategically located properties. Its operational footprint spans three key areas: the Swan Hills region with 155,520 gross acres, the Kaybob area covering 84,320 gross acres, and the District South area encompassing 78,615 gross acres. This geographic concentration in west central and southern Alberta positions Razor within established hydrocarbon plays, leveraging existing infrastructure to optimize production efficiency and control operating costs. As a small-cap entity trading on the TSX Venture Exchange, Razor competes in a capital-intensive sector dominated by larger integrated players, requiring a focused strategy on operational excellence and cost management to maintain competitiveness. The company's market position is that of a niche operator, leveraging its technical expertise to maximize value from its specific asset base while navigating the volatile commodity price environment characteristic of the North American energy sector.

Revenue Profitability And Efficiency

For FY 2022, Razor generated CAD 151.5 million in revenue but reported a net loss of CAD 22.6 million, reflecting the challenging cost environment and operational headwinds faced during the period. The company demonstrated some operational cash flow generation at CAD 27.0 million, though this was largely offset by capital expenditures of CAD 28.8 million. This resulted in negative free cash flow, indicating the company was investing heavily in maintaining or growing its production base despite the reported loss position.

Earnings Power And Capital Efficiency

Razor's diluted earnings per share of -CAD 0.88 for the fiscal year underscores the earnings challenges encountered. The significant capital expenditure program, which nearly matched operating cash flow, suggests the company was prioritizing asset maintenance and development over immediate profitability. This capital allocation strategy is typical for E&P companies seeking to sustain production levels, but it highlights the pressure on capital efficiency in a period of sustained net losses.

Balance Sheet And Financial Health

The company's financial position appears constrained, with total debt of CAD 93.7 million substantially outweighing its cash balance of CAD 2.4 million. This high leverage ratio, combined with negative earnings, indicates significant financial stress. The balance sheet structure suggests limited liquidity and elevated refinancing risk, which could impact the company's ability to fund future operations or weather commodity price downturns without restructuring or additional capital infusion.

Growth Trends And Dividend Policy

Razor does not pay a dividend, consistent with its focus on capital preservation and reinvestment into its asset base during a challenging operational period. The company's growth trajectory appears focused on maintaining production from its existing asset portfolio rather than aggressive expansion, given the capital expenditure levels relative to cash flow generation. The lack of dividend payments reflects a prioritization of operational sustainability over shareholder returns in the current environment.

Valuation And Market Expectations

With a market capitalization of approximately CAD 4.9 million, the market appears to be assigning minimal value to Razor's operations, potentially reflecting concerns about its debt burden and consistent losses. The exceptionally high beta of 4.7 indicates extreme volatility relative to the broader market, suggesting investor perception of significant operational and financial risk. This valuation level implies substantial skepticism about the company's ability to generate sustainable shareholder value.

Strategic Advantages And Outlook

Razor's primary strategic advantage lies in its concentrated asset base in established Alberta basins, which provides operational familiarity and potential cost synergies. However, the outlook remains challenging given the leveraged balance sheet and persistent profitability issues. The company's future likely depends on its ability to improve operational efficiency, manage debt obligations, and potentially restructure its capital base to navigate the volatile energy markets effectively while maintaining production levels.

Sources

Company Financial StatementsTSX Venture Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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