investorscraft@gmail.com

Intrinsic ValueScirocco Energy Plc (SCIR.L)

Previous Close£0.23
Intrinsic Value
Upside potential
Previous Close
£0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Scirocco Energy Plc operates in the oil and gas exploration and production sector, focusing on strategic investments in assets across Europe, Africa, and the Americas. The company holds minority stakes in key projects, including a 25% interest in Tanzania’s Ruvuma Petroleum Sharing Agreement and smaller positions in the Kiliwani North Development License and Helium One license. These assets position Scirocco as a niche player in emerging energy markets, leveraging partnerships to mitigate operational risks while targeting high-potential reserves. The company’s rebranding from Solo Oil in 2020 reflects its shift toward diversified energy opportunities, including helium exploration, which aligns with growing demand for alternative energy resources. Despite its small-scale footprint, Scirocco’s focus on undervalued or early-stage projects offers speculative upside, though its limited revenue generation underscores reliance on asset monetization and joint venture success. The lack of production revenue highlights its status as a development-stage entity, dependent on exploration outcomes and commodity price trends.

Revenue Profitability And Efficiency

Scirocco Energy reported no revenue in FY 2022, reflecting its pre-production stage and reliance on future asset development. The company posted a net loss of £4.68 million, with diluted EPS of -0.52p, driven by exploration costs and administrative expenses. Operating cash flow was negative £1.52 million, indicating ongoing funding needs for project advancement without immediate income streams.

Earnings Power And Capital Efficiency

The absence of revenue and persistent losses underscore Scirocco’s limited earnings power, with capital efficiency contingent on successful exploration or asset sales. Negative operating cash flow and zero capital expenditures in 2022 suggest a cautious approach to spending, prioritizing liquidity preservation over aggressive investment.

Balance Sheet And Financial Health

Scirocco’s balance sheet shows £750,000 in cash with no reported debt, providing modest liquidity but limited resources for large-scale development. The lack of leverage reduces financial risk, though the company’s ability to fund future projects depends heavily on equity raises or strategic partnerships.

Growth Trends And Dividend Policy

Growth hinges on progressing its Tanzanian assets toward production or securing monetization events. The company has no dividend policy, typical for exploration-focused firms, reinvesting all potential cash flows into project development.

Valuation And Market Expectations

With a market cap of ~£2.03 million, Scirocco trades as a speculative bet on its asset portfolio’s potential. The absence of revenue and negative earnings render traditional valuation metrics irrelevant, with investor focus on exploration milestones or partnerships.

Strategic Advantages And Outlook

Scirocco’s strategic advantage lies in its stakes in underexplored assets, particularly helium, which could benefit from niche market demand. However, the outlook remains highly uncertain, tied to operational progress and commodity price volatility. Success depends on executing asset-level breakthroughs or attracting acquisition interest.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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