investorscraft@gmail.com

Intrinsic ValueSDX Energy plc (SDX.L)

Previous Close£0.26
Intrinsic Value
Upside potential
Previous Close
£0.26

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

SDX Energy plc operates as an independent oil and gas exploration and production company with a strategic focus on Egypt and Morocco. The company generates revenue primarily through hydrocarbon production from its key assets, including the Meseda and Rabul fields in Egypt’s West Gharib region and the South Disouq concession in the Nile Delta. Its Moroccan portfolio consists of four exploration permits in the Gharb Basin, targeting both conventional and unconventional resources. SDX positions itself as a nimble operator in North Africa, leveraging its regional expertise to maximize production efficiency while exploring growth opportunities. The company’s asset mix balances near-term cash flow from Egyptian production with longer-term exploration upside in Morocco, catering to investors seeking exposure to emerging energy markets. Despite operating in politically stable regions, SDX faces competition from larger players and must navigate regulatory and operational risks inherent in upstream activities.

Revenue Profitability And Efficiency

SDX reported revenue of £8.89 million (GBp 888.5 million) for FY 2023, reflecting its small-scale production base. The company posted a net loss of £21.34 million (GBp -2,134.3 million), with diluted EPS of -3.66p, indicating ongoing profitability challenges. Operating cash flow of £4.89 million (GBp 488.6 million) suggests some ability to fund operations, though capital expenditures of £4.93 million (GBp -493.2 million) nearly offset this, limiting free cash flow generation.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight operational and exploration cost pressures, with capital expenditures closely matching operating cash flows. This tight balance underscores the challenge of funding growth while maintaining financial stability. The lack of meaningful earnings power currently restricts SDX’s ability to self-fund expansion or return capital to shareholders, making external financing or asset monetization critical for future development.

Balance Sheet And Financial Health

SDX maintains a modest liquidity position with £2.98 million (GBp 297.7 million) in cash against £5.90 million (GBp 590.3 million) of total debt, indicating a leveraged balance sheet. The limited cash cushion and debt load may constrain financial flexibility, particularly given the capital-intensive nature of exploration and production activities. The absence of dividend payments aligns with the company’s focus on preserving capital.

Growth Trends And Dividend Policy

SDX’s growth prospects hinge on successful exploration in Morocco and sustained production in Egypt, though recent financials show limited scale. The company has no dividend policy, reflecting its focus on reinvesting scarce cash flows into operations and exploration. With a market cap of approximately £5.32 million (GBp 531.9 million), SDX remains a micro-cap player with high-risk, high-reward potential tied to hydrocarbon discoveries.

Valuation And Market Expectations

The company’s valuation reflects its speculative profile, with a beta of 0.719 indicating lower volatility than the broader market—likely due to its small size and limited liquidity. Investors appear to price in significant exploration risk, with the stock trading as a pure play on potential resource upgrades or operational breakthroughs in its concessions.

Strategic Advantages And Outlook

SDX’s key advantage lies in its focused North African footprint and operational control over its assets. However, the outlook remains uncertain due to its financial constraints and reliance on exploration success. Near-term priorities likely include optimizing Egyptian production to bolster cash flows while advancing Moroccan exploration to unlock longer-term value. The company’s ability to attract partners or funding will be critical to its survival and growth.

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