investorscraft@gmail.com

Intrinsic ValueSerinus Energy plc (SENX.L)

Previous Close£3.30
Intrinsic Value
Upside potential
Previous Close
£3.30

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

Serinus Energy plc operates as an independent oil and gas exploration and production company, focusing on assets in Tunisia and Romania. The company's core revenue model is derived from hydrocarbon production, primarily from its concessions in the Pannonian Basin (Romania) and multiple onshore fields in Tunisia. With 10.58 million barrels of oil equivalent in proved and probable reserves, Serinus targets low-risk, high-potential assets, leveraging its operational expertise in mature basins. The firm holds full or majority working interests in key concessions, such as Satu Mare (Romania) and Chouech Es Saida (Tunisia), positioning it as a niche player in underdeveloped but geologically promising regions. Its market position is characterized by a focus on cost-efficient production and selective exploration, balancing near-term cash flow with longer-term reserve growth. The company operates in a competitive sector dominated by larger integrated firms but differentiates itself through localized operational agility and a disciplined capital allocation strategy.

Revenue Profitability And Efficiency

Serinus Energy reported revenue of 15.4 million GBp for the period, though net income remained negative at -9.7 million GBp, reflecting operational challenges and potential write-downs. Operating cash flow of 865,000 GBp suggests some ability to fund ongoing activities, while capital expenditures of -464,000 GBp indicate restrained investment. The diluted EPS of -0.07 GBp underscores profitability pressures, likely tied to volatile commodity prices or elevated operating costs in its concessions.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight inefficiencies in converting reserves into sustainable profits, though its modest operating cash flow suggests partial self-sufficiency. With limited capex, Serinus appears to prioritize maintaining existing production over aggressive expansion. The low debt level (681,000 GBp) relative to cash reserves (1.37 million GBp) indicates conservative leverage, but the lack of profitability raises questions about long-term capital efficiency.

Balance Sheet And Financial Health

Serinus maintains a lean balance sheet, with cash and equivalents of 1.37 million GBp against total debt of 681,000 GBp, suggesting manageable leverage. However, the recurring net losses may strain liquidity over time. The absence of dividends aligns with its focus on preserving capital for operational needs, though shareholders may seek clearer paths to monetization of its reserves.

Growth Trends And Dividend Policy

Growth is contingent on reserve development and production optimization, given minimal recent capex. The company has no dividend policy, reinvesting limited cash flows into sustaining operations. With a negative beta (-0.84), Serinus exhibits counter-cyclical tendencies, possibly due to its small-scale, project-specific risk profile rather than broader market correlation.

Valuation And Market Expectations

The market cap of ~4.89 million GBp reflects skepticism about near-term turnaround potential. Investors likely discount the reserve base due to execution risks and inconsistent profitability. The lack of earnings multiples underscores the speculative nature of the stock, with valuation hinging on future commodity prices or asset monetization.

Strategic Advantages And Outlook

Serinus’s strategic advantage lies in its focused asset portfolio and low-debt structure, but operational execution remains critical. The outlook depends on stabilizing production, controlling costs, and potentially partnering to unlock reserve value. Macro risks include oil price volatility and geopolitical factors in its operating regions.

Sources

Company description, financials from disclosed filings, and market data from LSE.

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