investorscraft@gmail.com

Intrinsic ValueSynergia Energy Ltd (SYN.L)

Previous Close£0.01
Intrinsic Value
Upside potential
Previous Close
£0.01

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

Synergia Energy Ltd operates as an independent oil and gas exploration and production company, focusing on assets in Australia, India, and Indonesia. Its primary revenue driver is the 100%-owned Cambay field in Gujarat, India, where it aims to optimize production through enhanced recovery techniques. The company targets undervalued or underdeveloped assets, leveraging operational expertise to unlock reserves in geologically complex basins. Synergia’s strategy emphasizes cost-efficient operations and strategic partnerships to mitigate risks inherent in exploration-heavy portfolios. The company operates in a highly competitive sector dominated by larger integrated players, positioning itself as a niche operator with regional expertise. Its rebranding from Oilex Ltd in 2022 reflects a renewed focus on synergistic growth, though its small scale limits bargaining power with suppliers and partners. The Cambay field’s onshore location offers logistical advantages, but regulatory and geopolitical risks in India remain key considerations.

Revenue Profitability And Efficiency

Synergia reported revenue of 638,457 GBp for the period, against a net loss of 2,798,511 GBp, reflecting high exploration costs and operational challenges. Negative operating cash flow of 2,752,579 GBp and capital expenditures of 608,954 GBp indicate aggressive investment in field development, though profitability remains elusive. The diluted EPS of -0.0003 GBp underscores persistent earnings pressure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows highlight reliance on external funding to sustain operations. Low capital efficiency is evident from elevated expenditures relative to revenue, with the Cambay field yet to achieve scalable production. Synergia’s ability to monetize reserves will be critical to improving returns.

Balance Sheet And Financial Health

Synergia holds 1,069,782 GBp in cash against total debt of 1,739,983 GBp, indicating liquidity constraints. The debt burden, coupled with consistent operating losses, raises solvency concerns unless production ramps up materially. Shareholder equity is likely under pressure given cumulative deficits.

Growth Trends And Dividend Policy

Growth hinges on successful asset development, particularly in the Cambay field, with no dividends distributed due to reinvestment needs. The lack of positive free cash flow limits near-term shareholder returns, aligning with its focus on resource conversion.

Valuation And Market Expectations

The market cap of 2,725,055 GBp reflects skepticism about near-term profitability, with the stock’s beta of 0.852 suggesting moderate volatility relative to the sector. Investors likely await operational catalysts to justify valuation.

Strategic Advantages And Outlook

Synergia’s regional expertise and asset focus provide differentiation, but execution risks are high. Success depends on technical milestones at Cambay and funding access. The outlook remains speculative pending tangible production gains.

Sources

Company filings, London Stock Exchange 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