investorscraft@gmail.com

Intrinsic ValueShaMaran Petroleum Corp. (SNM.V)

Previous Close$0.23
Intrinsic Value
Upside potential
Previous Close
$0.23

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

ShaMaran Petroleum Corp. operates as a specialized oil and gas exploration and production company focused exclusively on the Kurdistan region of Iraq. The company's core revenue model centers on its 27.6% working interest in the Atrush Block production sharing contract, generating cash flow from crude oil production and sales. This strategic focus positions ShaMaran as a pure-play Kurdistan operator, leveraging its technical expertise in a challenging but resource-rich geological basin. The company's operations are concentrated within a single, significant asset covering 269 square kilometers, requiring sophisticated management of geopolitical risks and regional infrastructure constraints. ShaMaran competes in the international energy sector by maintaining a lean operational structure while participating in large-scale hydrocarbon development. The company's market position is defined by its non-operating partnership role, relying on consortium expertise while providing technical and administrative services to support the asset's development. This specialized approach allows ShaMaran to maintain exposure to Kurdistan's substantial reserves while managing capital requirements through its minority interest structure.

Revenue Profitability And Efficiency

ShaMaran generated CAD 109.4 million in revenue for the period, demonstrating strong profitability with net income of CAD 82.2 million. The company's operations produced robust cash generation, with operating cash flow of CAD 98.0 million significantly exceeding capital expenditures of CAD 8.8 million. This performance indicates efficient conversion of production into cash, supporting the company's financial sustainability despite its single-asset focus and regional operational challenges.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CAD 0.029, reflecting its earnings capacity from the Atrush Block production. ShaMaran's capital efficiency is evidenced by minimal capital expenditures relative to operating cash flow, suggesting a mature production phase requiring limited reinvestment. This capital-light approach allows the company to maximize cash returns from its existing asset base while maintaining operational stability.

Balance Sheet And Financial Health

ShaMaran maintains a solid liquidity position with CAD 76.8 million in cash against total debt of CAD 215.2 million. The company's financial structure reflects leverage employed to fund previous development activities, with current cash generation providing capacity for debt service. The balance sheet indicates manageable financial obligations supported by steady operating cash flows from production activities.

Growth Trends And Dividend Policy

As a single-asset producer, ShaMaran's growth is tied to production performance and commodity pricing rather than expansion through new acquisitions. The company maintains a conservative capital return policy, with no dividend distributions indicated for the period. This approach prioritizes financial stability and debt management over shareholder returns, reflecting the company's focus on maintaining operational continuity in a challenging regional environment.

Valuation And Market Expectations

With a market capitalization of approximately CAD 832 million, the market values ShaMaran at a significant premium to its annual revenue, reflecting expectations for sustained production and potential reserve upside. The beta of 1.138 indicates moderate sensitivity to broader market movements, though regional geopolitical factors likely represent a more significant valuation driver than general market volatility.

Strategic Advantages And Outlook

ShaMaran's strategic position derives from its established interest in a producing Kurdistan asset, providing revenue stability amid regional uncertainties. The company's outlook depends heavily on political stability and export infrastructure in Kurdistan, with production continuity being the primary value driver. Maintaining operational efficiency and managing financial obligations will be critical for navigating the complex regional dynamics that characterize its operating environment.

Sources

Company Financial StatementsTSXV Filings

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