investorscraft@gmail.com

Intrinsic ValueSeplat Energy Plc (SEPL.L)

Previous Close£337.50
Intrinsic Value
Upside potential
Previous Close
£337.50

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

Seplat Energy Plc is a leading Nigerian independent energy company specializing in oil and gas exploration, production, and gas processing, with a growing focus on renewable energy. The company operates seven oil and gas blocks in the Niger Delta, leveraging its deep regional expertise to maintain a stable production base. Seplat’s revenue model is anchored in hydrocarbon sales, with additional income from gas processing and emerging renewable projects. The company holds a strategic position in Nigeria’s energy sector, balancing conventional fossil fuel operations with a gradual transition toward sustainable energy solutions. Its integrated approach—spanning upstream production, midstream gas processing, and renewable initiatives—positions it as a key player in Nigeria’s energy transition. Seplat’s market strength is reinforced by long-term offtake agreements, operational efficiency, and a commitment to local content development, which enhances its competitive edge in a challenging regulatory environment.

Revenue Profitability And Efficiency

Seplat reported revenue of £1.12 billion for the period, with net income of £153.35 million, reflecting a net margin of approximately 13.7%. Operating cash flow stood at £310 million, demonstrating robust cash generation from core operations. Capital expenditures of £208 million indicate continued investment in production capacity and infrastructure, balancing growth with fiscal discipline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 26 GBp underscores its earnings capability, supported by efficient asset utilization and cost management. Operating cash flow coverage of capital expenditures suggests sustainable reinvestment potential. However, elevated total debt of £1.44 billion warrants monitoring, though cash reserves of £469.86 million provide liquidity support.

Balance Sheet And Financial Health

Seplat’s balance sheet shows a debt-heavy structure, with total debt exceeding cash reserves by nearly £1 billion. While the company maintains adequate liquidity, its leverage ratio may pose risks in volatile commodity markets. The £469.86 million in cash equivalents offers near-term flexibility, but long-term deleveraging could enhance financial stability.

Growth Trends And Dividend Policy

Seplat has demonstrated a commitment to shareholder returns, with a dividend per share of 11 GBp. Growth prospects are tied to hydrocarbon production stability and renewable energy expansion, though geopolitical and regulatory risks in Nigeria remain key considerations. The company’s dual focus on fossil fuels and renewables may position it for gradual transition-led growth.

Valuation And Market Expectations

With a market cap of £1.17 billion and a beta of -0.021, Seplat exhibits low correlation to broader equity markets, typical of commodity-driven firms. Investors appear to price in both Nigeria’s operational risks and Seplat’s resilient cash flows, with valuation metrics reflecting cautious optimism about its energy transition strategy.

Strategic Advantages And Outlook

Seplat’s strengths lie in its established Niger Delta operations, gas processing capabilities, and early-mover renewable initiatives. The outlook hinges on Nigeria’s regulatory environment and global energy transition trends. Successful execution of its balanced energy strategy could solidify its position as a leader in Africa’s evolving energy landscape.

Sources

Company filings, London Stock Exchange disclosures

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