investorscraft@gmail.com

Intrinsic ValueSouthern Energy Corp. (SOU.V)

Previous Close$0.08
Intrinsic Value
Upside potential
Previous Close
$0.08

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

Southern Energy Corp. operates as a pure-play natural gas exploration and production company focused on developing its strategic assets in the Mississippi region. The company's core operations center on the Central Mississippi Assets spanning approximately 30,500 acres across key production areas including Gwinville, Mechanicsburg, Williamsburg, and Mount Olive. As a micro-cap energy producer, Southern Energy employs a development-focused strategy targeting conventional natural gas reservoirs with lower geological risk profiles. The company's revenue model is fundamentally tied to commodity price cycles, deriving income from the sale of produced natural gas and associated liquids to regional markets. Operating within the competitive North American energy sector, Southern Energy maintains a niche position as a junior producer leveraging its technical expertise in conventional reservoir management. The company's market positioning reflects its focus on operational efficiency and cost control to navigate the volatile commodity price environment characteristic of the natural gas industry.

Revenue Profitability And Efficiency

Southern Energy generated CAD 16.1 million in revenue during the period while reporting a net loss of CAD 11.5 million, reflecting the challenging commodity price environment for natural gas producers. The company demonstrated positive operating cash flow of CAD 3.9 million, indicating its ability to generate cash from core operations despite the reported accounting loss. Capital expenditures of CAD 884,000 were modest relative to operating cash flow, suggesting a disciplined approach to capital allocation in the current market conditions.

Earnings Power And Capital Efficiency

The company reported a diluted EPS of -CAD 0.07, impacted by the net loss position. The positive operating cash flow generation relative to capital expenditures indicates reasonable capital efficiency in the current operational phase. Southern Energy's earnings power remains heavily dependent on natural gas price realizations, with the current period reflecting the volatility inherent in commodity-based business models.

Balance Sheet And Financial Health

Southern Energy maintains a conservative balance sheet with CAD 2.4 million in cash and equivalents against total debt of CAD 3.4 million. The modest debt level provides financial flexibility, though the company's micro-cap status and commodity exposure present ongoing liquidity considerations. The balance sheet structure appears manageable given the company's operational scale and development stage.

Growth Trends And Dividend Policy

As an emerging exploration and production company, Southern Energy does not currently pay dividends, instead prioritizing capital reinvestment into development activities. Growth trends are primarily driven by development drilling success and commodity price movements rather than aggressive expansion. The company's growth strategy appears focused on organic development of existing assets rather than acquisitive growth.

Valuation And Market Expectations

With a market capitalization of approximately CAD 20.2 million, the market appears to be pricing Southern Energy as a development-stage energy company with significant exposure to natural gas price volatility. The beta of 0.70 suggests lower volatility than the broader energy sector, potentially reflecting the company's smaller scale and specific operational focus. Valuation metrics likely incorporate expectations for improved natural gas pricing and successful execution of development plans.

Strategic Advantages And Outlook

Southern Energy's strategic advantages include its focused asset base in conventional natural gas plays with established infrastructure. The outlook remains heavily dependent on natural gas price recovery and successful execution of development drilling programs. The company's ability to maintain operational efficiency and control costs will be critical factors in navigating the cyclical energy market environment while positioning for future growth opportunities.

Sources

Company filingsMarket 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