investorscraft@gmail.com

Intrinsic ValueSerica Energy plc (SQZ.L)

Previous Close£215.00
Intrinsic Value
Upside potential
Previous Close
£215.00

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

Serica Energy plc is a UK-based upstream oil and gas company focused on the exploration, acquisition, and development of hydrocarbon reserves in the North Sea. The company operates a diversified portfolio of assets, including the Bruce, Keith, and Rhum gas fields, alongside non-operating stakes in the Erskine field. Its revenue model is anchored in long-term production contracts and strategic partnerships, leveraging its operational expertise in mature basins. Serica’s market position is strengthened by its high working interests in key fields, ensuring control over production and cost efficiency. The company’s focus on low-decline, gas-weighted assets provides stability amid volatile oil prices, while its exploration prospects like Columbus and Skerryvore offer growth optionality. As a mid-tier independent, Serica competes with larger peers by optimizing existing infrastructure and maintaining a lean cost structure, positioning it as a resilient player in the European energy sector.

Revenue Profitability And Efficiency

Serica reported revenue of 727.2 million GBp in FY 2024, with net income of 92.4 million GBp, reflecting operational efficiency despite sector-wide cost pressures. The company’s diluted EPS of 0.22 GBp underscores its ability to convert production into earnings, supported by an operating cash flow of 281.6 million GBp. Capital expenditures of 260.2 million GBp indicate sustained investment in core assets.

Earnings Power And Capital Efficiency

Serica’s earnings power is driven by its gas-weighted portfolio, which benefits from stable pricing and lower decline rates. The company’s capital efficiency is evident in its ability to fund exploration (e.g., Columbus) while maintaining positive cash flow. Its 19 GBp dividend per share signals confidence in sustained cash generation, though reinvestment remains a priority.

Balance Sheet And Financial Health

The balance sheet shows 117.5 million GBp in cash against 224.3 million GBp of total debt, reflecting moderate leverage. Serica’s liquidity position is adequate, with operating cash flow covering debt obligations. The company’s asset base, including high-interest fields, provides collateral strength.

Growth Trends And Dividend Policy

Growth is anchored in near-field exploration (e.g., Skerryvore) and development projects, balancing reinvestment with shareholder returns. The dividend yield aligns with sector peers, though payout ratios remain conservative to preserve flexibility for opportunistic acquisitions.

Valuation And Market Expectations

At a market cap of 565.2 million GBp, Serica trades at a discount to larger E&P peers, reflecting its smaller scale and regional focus. The low beta (0.008) suggests limited correlation to broader markets, typical of niche upstream players.

Strategic Advantages And Outlook

Serica’s strategic edge lies in its operational control over key assets and gas exposure, which insulates it from oil price swings. The outlook is cautiously optimistic, with production stability offsetting exploration risks. Regulatory support for UK gas could further bolster its position.

Sources

Company filings, London Stock Exchange disclosures

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