investorscraft@gmail.com

Intrinsic ValueSurge Energy Inc. (SGY.TO)

Previous Close$7.38
Intrinsic Value
Upside potential
Previous Close
$7.38

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

Surge Energy Inc. is a Canadian oil and gas exploration and production company focused on western Canada, with key assets in Alberta and Saskatchewan. The company operates across four core areas—Greater Sawn Lake, Valhalla/Wembley, Sparky, and Shaunavon—holding high working interests (70-100%) in developed and undeveloped acreage. Its revenue model is driven by crude oil production, with a portfolio of over 1,000 net wells, emphasizing low-decline, high-netback light and medium oil assets. Surge Energy positions itself as a low-cost operator with a disciplined capital allocation strategy, targeting sustainable free cash flow generation. The company competes in the mid-tier Canadian energy sector, leveraging its concentrated land base and operational expertise to mitigate risks associated with commodity price volatility. Its focus on light oil assets provides a competitive advantage given favorable pricing differentials relative to heavy oil. Surge Energy maintains a balanced approach between production growth and shareholder returns, distinguishing itself through a commitment to dividend sustainability and debt reduction.

Revenue Profitability And Efficiency

Surge Energy reported FY revenue of CAD 665.3 million, though net income was negative CAD 53.7 million, reflecting industry-wide cost pressures and hedging impacts. Operating cash flow of CAD 278.6 million demonstrates core profitability, with capital expenditures of CAD 195.1 million indicating disciplined reinvestment. The company’s efficiency metrics are influenced by its high working interests and focus on low-decline assets, which support stable cash flow generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.53 underscores cyclical challenges, but its operating cash flow coverage of capital expenditures (1.43x) highlights resilient earnings power. Surge Energy’s capital program prioritizes high-return drilling opportunities, with a focus on maintaining production levels while optimizing free cash flow. Its asset concentration in low-decline areas enhances capital efficiency over the long term.

Balance Sheet And Financial Health

Surge Energy’s balance sheet shows CAD 7.6 million in cash against total debt of CAD 232.1 million, reflecting moderate leverage. The company has prioritized debt reduction in recent years, supported by free cash flow generation. Its liquidity position is manageable, with a focus on maintaining financial flexibility amid commodity price fluctuations.

Growth Trends And Dividend Policy

Production stability and modest growth are key priorities, with a dividend yield supported by CAD 0.513 per share annual payments. The company’s strategy balances reinvestment with shareholder returns, targeting sustainable dividends. Surge Energy’s growth is tempered by its focus on free cash flow over aggressive expansion, aligning with mid-tier peer strategies.

Valuation And Market Expectations

With a market cap of CAD 524.4 million and a beta of 1.54, Surge Energy is priced as a higher-risk, cyclical energy play. The market appears to discount its ability to navigate commodity cycles, though its dividend policy and low-decline assets provide a floor to valuation. Investors likely await clearer signs of sustained profitability and debt reduction.

Strategic Advantages And Outlook

Surge Energy’s strategic advantages include its high-working-interest assets, light oil focus, and disciplined capital allocation. The outlook hinges on oil price stability and execution of its free-cash-flow-focused model. Risks include commodity volatility and regulatory pressures, but the company’s operational efficiency and dividend commitment position it competitively in the mid-tier Canadian energy sector.

Sources

Company disclosure, TSX filings, Bloomberg

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