investorscraft@gmail.com

Intrinsic ValueSavannah Energy PLC (SAVE.L)

Previous Close£7.10
Intrinsic Value
Upside potential
Previous Close
£7.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Savannah Energy PLC operates as an independent energy company focused on the exploration, development, and production of natural gas and crude oil in Africa. The company's core revenue model is driven by its upstream and midstream assets, including its 80% stake in the Uquo field and Accugas midstream infrastructure in Nigeria, as well as its license interests in Niger's Agadem Rift Basin. Savannah Energy differentiates itself through its strategic focus on underserved African markets, where it leverages its operational expertise to secure long-term gas supply agreements with industrial and power generation customers. The company's midstream assets, particularly the Accugas processing facility, provide a competitive edge by enabling stable cash flows through fixed-fee contracts. Savannah Energy's positioning as a regional gas supplier in Nigeria and its exploration potential in Niger underscore its growth ambitions in Africa's evolving energy sector, where demand for reliable and cleaner energy sources is rising.

Revenue Profitability And Efficiency

In FY 2023, Savannah Energy reported revenue of £224.2 million, reflecting its stable gas sales agreements in Nigeria. Net income stood at £14.9 million, with diluted EPS of 1.16p, indicating modest profitability. Operating cash flow of £33.2 million suggests reasonable operational efficiency, though capital expenditures of £12.9 million highlight ongoing investment needs. The company's ability to generate positive cash flow despite high debt levels is a key consideration.

Earnings Power And Capital Efficiency

Savannah Energy's earnings power is supported by contracted gas sales, which provide predictable cash flows. However, its capital efficiency is constrained by significant debt obligations (£585.5 million) relative to its market capitalization (£451.8 million). The company's diluted EPS of 1.16p reflects modest earnings generation, with further potential tied to exploration success and asset optimization in Niger and Nigeria.

Balance Sheet And Financial Health

The company's balance sheet shows £47.8 million in cash against £585.5 million in total debt, indicating a leveraged position. While operating cash flow covers interest obligations, the high debt-to-equity ratio raises concerns about financial flexibility. Savannah Energy's ability to refinance or reduce debt will be critical for sustaining growth and mitigating refinancing risks in the medium term.

Growth Trends And Dividend Policy

Savannah Energy's growth is tied to expanding its Nigerian gas operations and unlocking value in Niger's Agadem Rift Basin. The company does not currently pay dividends, reinvesting cash flows into development and exploration. Future growth may depend on successful resource monetization and securing additional offtake agreements, particularly in Nigeria's power and industrial sectors.

Valuation And Market Expectations

With a market cap of £451.8 million and a beta of 0.45, Savannah Energy is viewed as a relatively low-volatility play within the energy sector. Investors appear to price in steady cash flows from Nigerian gas sales but remain cautious about execution risks in Niger and debt management. The lack of dividends suggests the market expects capital appreciation from asset development.

Strategic Advantages And Outlook

Savannah Energy's strategic advantages include its entrenched position in Nigeria's gas market and its exploration upside in Niger. The outlook hinges on successful execution of its Niger projects and maintaining stable cash flows from Nigeria. Regulatory stability and gas demand growth in Africa present opportunities, though debt servicing and operational risks remain key challenges.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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