investorscraft@gmail.com

Intrinsic ValueSan Leon Energy plc (SLE.L)

Previous Close£16.50
Intrinsic Value
Upside potential
Previous Close
£16.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

San Leon Energy plc operates in the oil and gas exploration and production sector, with a strategic focus on Nigeria’s Niger Delta region. The company’s flagship asset, OML 18, spans approximately 1,035 square kilometers, positioning it as a key player in Nigeria’s hydrocarbon-rich terrain. San Leon’s revenue model hinges on production sharing agreements and strategic investments in upstream assets, leveraging Nigeria’s established energy infrastructure and export capabilities. The company differentiates itself through selective asset acquisition and operational partnerships, targeting underdeveloped but high-potential reserves. While smaller than multinational peers, San Leon benefits from localized expertise and lower overhead costs, enabling competitive margins in a volatile commodity market. Its niche focus on Nigeria provides exposure to Africa’s largest oil producer, albeit with geopolitical and regulatory risks inherent to emerging markets.

Revenue Profitability And Efficiency

In FY 2021, San Leon reported revenue of £5.75 million, with net income surging to £40.72 million, driven by non-operating gains. The absence of dividend payouts reflects reinvestment priorities. Operating cash flow was negative (£12.19 million), though capital expenditures were modest (£450,000), indicating restrained exploratory spending. The diluted EPS of 8.94 pence underscores earnings volatility tied to asset revaluations and one-time items.

Earnings Power And Capital Efficiency

The company’s earnings power remains contingent on OML 18’s performance and commodity price cycles. Negative operating cash flow suggests reliance on external financing or asset monetization for liquidity. Limited capex signals a cautious approach to expansion, prioritizing balance sheet stability over aggressive growth in the near term.

Balance Sheet And Financial Health

San Leon’s balance sheet shows £839,000 in cash against £2.39 million of total debt, indicating manageable leverage. However, the modest cash position relative to operating cash burn may necessitate additional funding for sustained operations. The absence of significant capex commitments provides flexibility but limits near-term production upside.

Growth Trends And Dividend Policy

Growth is tethered to OML 18’s output and potential asset acquisitions. No dividends were paid in FY 2021, aligning with the company’s focus on retaining capital for strategic opportunities. Shareholder returns are likely deferred until operational cash flows stabilize and scale.

Valuation And Market Expectations

With a market cap of £74.24 million and a beta of 0.465, San Leon trades as a speculative small-cap energy play. The valuation reflects discounted geopolitical risks and dependence on a single asset, offset by Nigeria’s resource potential. Investors appear to price in limited near-term catalysts.

Strategic Advantages And Outlook

San Leon’s niche in Nigeria offers leverage to oil price recoveries but exposes it to local volatility. Success hinges on OML 18’s operational execution and potential partnerships. The outlook remains cautious, with upside tied to commodity prices and asset monetization, while downside risks include funding gaps and regulatory hurdles.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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