investorscraft@gmail.com

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

Previous Close$2.27
Intrinsic Value
Upside potential
Previous Close
$2.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Saturn Oil & Gas Inc. operates as a Canadian energy exploration and production company focused on acquiring, developing, and producing petroleum and natural gas resource deposits. The company's core operations are strategically concentrated in Saskatchewan, where it manages a diversified portfolio including light oil assets in the Oxbow area, Viking light oil properties, and Success heavy oil assets. This regional focus allows Saturn to leverage geological expertise and operational efficiencies within known hydrocarbon basins. The company's revenue model is fundamentally driven by commodity price cycles, deriving income from the sale of crude oil and natural gas production to market purchasers. Saturn competes in the highly competitive junior energy sector, where scale, operational efficiency, and reserve life are critical determinants of success. Its market position is that of a growth-oriented junior producer, utilizing acquisitions and development drilling to expand its production base and reserve value within the Canadian energy landscape.

Revenue Profitability And Efficiency

For FY 2022, Saturn Oil & Gas demonstrated significant financial performance with revenue of CAD 371.1 million, translating to a net income of CAD 74.8 million. The company generated robust operating cash flow of CAD 102.3 million, which comfortably covered its capital expenditures of CAD 89.1 million. This indicates a self-funding operational model during a period of favorable commodity prices, allowing for reinvestment and potential debt reduction while maintaining positive earnings.

Earnings Power And Capital Efficiency

The company's earnings power was substantial, as evidenced by a diluted EPS of CAD 1.66. The strong operating cash flow relative to capital expenditures highlights efficient capital redeployment into its asset base. The positive spread between cash flow from operations and capex suggests the company had discretionary cash available for strategic initiatives, underscoring the profitability of its core producing assets under the market conditions of the fiscal year.

Balance Sheet And Financial Health

Saturn's balance sheet at year-end 2022 showed a cash position of CAD 10.3 million against total debt of CAD 247.2 million. The significant debt load is characteristic of growth-focused E&P companies that utilize leverage to finance acquisitions and development programs. The company's financial health is closely tied to its ability to generate consistent cash flow to service this debt, which was demonstrated positively in the fiscal year.

Growth Trends And Dividend Policy

The company's financial profile reflects a clear growth trajectory, with capital expenditures directed towards expanding its asset base. Consistent with its growth-stage status and focus on reinvestment, Saturn maintains a dividend policy of zero, electing to allocate all capital towards funding exploration, development, and strategic acquisitions to drive future value appreciation for shareholders rather than providing immediate income returns.

Valuation And Market Expectations

With a market capitalization of approximately CAD 314.7 million at the time of the fiscal year-end, the market valuation incorporates expectations for continued execution of the company's growth strategy. The beta of 1.65 indicates the stock is perceived as more volatile than the broader market, reflecting its sensitivity to oil price fluctuations and the inherent risks associated with junior resource development.

Strategic Advantages And Outlook

Saturn's strategic advantage lies in its focused asset base in Saskatchewan, which offers operational control and development potential. The outlook is inherently linked to commodity price stability and the company's ability to execute its development plans efficiently. Future success will depend on managing leverage, optimizing production from existing assets, and strategically deploying capital to maximize reserve growth and shareholder value in a dynamic energy market.

Sources

Company Annual ReportPublic Market Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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