investorscraft@gmail.com

Intrinsic ValueSaturn Oil & Gas Inc. (SOIL.TO)

Previous Close$3.16
Intrinsic Value
Upside potential
Previous Close
$3.16

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

Saturn Oil & Gas Inc. is a Canadian energy company focused on the acquisition, exploration, and development of light oil assets across key regions in Saskatchewan and Alberta. The company operates in the highly competitive oil and gas exploration sector, with a strategic emphasis on light oil deposits in the Oxbow, Viking, Cardium, Montney, and Swan Hills formations. Its revenue model is driven by hydrocarbon production and sales, leveraging operational efficiencies to maximize extraction from its resource base. Saturn’s market position is anchored in its geographically diversified asset portfolio, which mitigates regional risks while capitalizing on Canada’s established energy infrastructure. The company’s focus on light oil, which typically commands higher pricing and lower transportation costs compared to heavy crude, enhances its competitive edge. However, it operates in a cyclical industry where commodity price volatility and regulatory pressures pose persistent challenges. Saturn’s ability to sustain production growth while maintaining cost discipline will be critical to its long-term positioning within the mid-tier Canadian E&P segment.

Revenue Profitability And Efficiency

In FY 2024, Saturn reported revenue of CAD 920.8 million, reflecting its active production base, alongside net income of CAD 54.1 million. The company’s diluted EPS stood at CAD 0.26, indicating modest profitability. Operating cash flow of CAD 311.9 million underscores its ability to generate liquidity from core operations, though capital expenditures of CAD 246.3 million highlight significant reinvestment needs to sustain production.

Earnings Power And Capital Efficiency

Saturn’s earnings power is tied to its light oil production, which benefits from favorable pricing dynamics. The company’s capital efficiency is evident in its ability to fund exploration and development through operating cash flow, though its high beta of 1.42 suggests earnings are highly sensitive to oil price fluctuations. Diluted EPS of CAD 0.26 reflects moderate earnings scalability relative to its market cap.

Balance Sheet And Financial Health

Saturn’s balance sheet shows CAD 48.4 million in cash against total debt of CAD 951.8 million, indicating leveraged financial positioning. The debt load may constrain flexibility amid commodity downturns, though its operating cash flow generation provides some cushion. Investors should monitor debt-to-cash flow metrics closely, given the capital-intensive nature of its operations.

Growth Trends And Dividend Policy

Growth is driven by organic development of its light oil assets, with no dividend distribution (CAD 0 per share) as the company prioritizes reinvestment. The lack of dividends aligns with its growth-focused strategy, though future free cash flow improvements could prompt a review of shareholder returns. Production trends and reserve replacement rates will be key indicators of sustainable growth.

Valuation And Market Expectations

With a market cap of CAD 341.2 million, Saturn trades at a discount to its revenue base, reflecting investor caution around leverage and oil price exposure. The high beta implies market expectations of volatility, with valuation likely contingent on commodity price stability and execution of its development program.

Strategic Advantages And Outlook

Saturn’s strategic advantage lies in its focus on light oil assets and operational diversification across multiple plays. The outlook hinges on oil price trends, cost management, and debt reduction. Success in optimizing production efficiency while navigating regulatory and environmental pressures will determine its ability to capitalize on Canada’s energy sector opportunities.

Sources

Company filings, market data

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