investorscraft@gmail.com

Intrinsic ValueTamboran Resources Corp (TBN)

Previous Close$29.94
Intrinsic Value
Upside potential
Previous Close
$29.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tamboran Resources Corp operates in the energy sector, focusing on the exploration and development of unconventional natural gas resources, particularly in Australia's Beetaloo Basin. The company's core revenue model is centered on future gas production and commercialization, though it currently generates no revenue as it remains in the pre-production phase. Tamboran aims to capitalize on growing demand for cleaner energy alternatives, positioning itself as a potential supplier of low-carbon-intensity natural gas. The company's strategic focus on the Beetaloo Basin, a region with significant untapped reserves, underscores its long-term growth ambitions. Tamboran competes in a capital-intensive industry dominated by established players, differentiating itself through its targeted asset base and partnerships with local stakeholders. Its market position hinges on successful resource appraisal and eventual transition to production, which would enable it to tap into domestic and international gas markets.

Revenue Profitability And Efficiency

Tamboran Resources reported no revenue for the fiscal year ending June 2024, reflecting its pre-revenue stage as an exploration company. The net loss of $22.3 million and negative operating cash flow of $11.4 million highlight significant upfront investment in exploration activities. Capital expenditures of $63.7 million indicate aggressive spending to advance its asset portfolio, though efficiency metrics remain undefined due to the lack of revenue generation.

Earnings Power And Capital Efficiency

With negative earnings per share of $0.008 and no operating income, Tamboran's earnings power is currently constrained by its exploration phase. The company's capital efficiency is difficult to assess without production output, but its substantial capex suggests a focus on long-term resource development rather than near-term profitability. The ability to monetize reserves will be critical to future earnings potential.

Balance Sheet And Financial Health

Tamboran maintains a balance sheet with $74.7 million in cash and equivalents against $27.9 million in total debt, providing liquidity for near-term operations. However, the consistent cash burn from exploration activities may necessitate additional funding. The absence of revenue raises questions about sustainable financial health, though the company's asset base could support future financing if exploration proves successful.

Growth Trends And Dividend Policy

Growth prospects hinge entirely on successful resource development in the Beetaloo Basin, with no current production or dividend policy. The company's trajectory depends on technical and regulatory milestones, making its growth highly speculative. Given its pre-revenue status, Tamboran has not established a dividend policy, retaining all capital for exploration and development activities.

Valuation And Market Expectations

Market expectations for Tamboran are tied to its resource potential rather than current financial metrics. Valuation likely reflects speculative upside from successful gas discoveries, though the absence of revenue and profits makes traditional valuation methods inapplicable. Investors appear to price in long-term exploration success, given the company's focus on a high-potential basin.

Strategic Advantages And Outlook

Tamboran's strategic advantage lies in its early-mover position in the Beetaloo Basin, a region with substantial gas potential. Partnerships and regulatory progress will be critical to unlocking value. The outlook remains highly uncertain, dependent on exploration outcomes and the ability to transition to production. Success could position the company as a meaningful player in Australia's energy transition, but failure risks significant capital impairment.

Sources

Company filings, CIK 0001997652

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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