investorscraft@gmail.com

Intrinsic ValueStorm Resources Ltd. (SRX.TO)

Previous Close$6.27
Intrinsic Value
Upside potential
Previous Close
$6.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Storm Resources Ltd. is a Canadian oil and gas exploration and development company focused on the Umbach, Nig Creek, and Fireweed regions of Northeast British Columbia. The company's core revenue model is driven by the extraction and sale of crude oil and natural gas, leveraging its 120,000 net acres of land holdings. As of December 2020, it held 49,134 thousand barrels of oil equivalent in proved plus probable reserves, positioning it as a mid-tier player in the Canadian energy sector. Operating in a highly competitive and capital-intensive industry, Storm Resources faced challenges typical of smaller exploration firms, including commodity price volatility and regulatory pressures. Its acquisition by Canadian Natural Resources Limited in late 2021 underscored its strategic asset base but also highlighted the consolidation trends reshaping the sector. The company's niche focus on British Columbia's resource plays provided geographic concentration but limited diversification compared to larger peers.

Revenue Profitability And Efficiency

In FY2020, Storm Resources generated CAD 155.1 million in revenue but reported a marginal net loss of CAD 214 thousand, reflecting the challenging operating environment for junior energy producers. Operating cash flow stood at CAD 52.7 million, demonstrating some capacity to fund operations, though capital expenditures of CAD 59.3 million indicated ongoing investment needs. The near-break-even EPS of -CAD 0.0018 suggests tight margins amid weak commodity prices during the pandemic year.

Earnings Power And Capital Efficiency

The company's ability to convert reserves into earnings was constrained by external market conditions, as evidenced by its minimal net income despite substantial reserves. With no dividend payments and negative earnings, capital efficiency metrics were under pressure, typical of exploration-focused firms prioritizing reinvestment over shareholder returns during development phases.

Balance Sheet And Financial Health

Storm Resources carried CAD 136.8 million in total debt with no reported cash balance at FYE2020, indicating leveraged positioning common in the sector. The absence of cash reserves and reliance on external financing became a key factor in its eventual acquisition, as standalone financial flexibility appeared limited given the debt load and cyclical industry dynamics.

Growth Trends And Dividend Policy

As a pre-acquisition entity, Storm Resources showed no dividend history, consistent with its growth-stage focus on reserve development rather than income generation. Its asset base offered organic growth potential, but the 2021 takeover by Canadian Natural Resources terminated its independent trajectory, making historical growth metrics less indicative of future standalone performance.

Valuation And Market Expectations

The company's market valuation was ultimately determined through acquisition rather than public trading multiples, with its beta of 1.44 reflecting high sensitivity to energy market fluctuations. Investors likely priced in both its reserve potential and the execution risks inherent in junior producers prior to the buyout announcement.

Strategic Advantages And Outlook

Storm Resources' primary advantage lay in its concentrated reserve base in British Columbia, though its small scale limited operational diversification. The acquisition by a major player validated its asset quality but removed its independent outlook. For historical analysis, its performance exemplifies the challenges faced by small-cap E&P firms in capital-intensive environments.

Sources

Company disclosure (FY2020 financials), TSX filings, acquisition announcement

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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