investorscraft@gmail.com

Intrinsic ValueTransGlobe Energy Corporation (TGL.L)

Previous Close£295.00
Intrinsic Value
Upside potential
Previous Close
£295.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TransGlobe Energy Corporation operates as an independent oil and gas exploration and production company, primarily focused on assets in Egypt and Canada. The company generates revenue through crude oil and natural gas production, leveraging its interests in key concessions such as West Gharib, West Bakr, NW Gharib, and South Ghazalat in Egypt, as well as Cardium light oil and Mannville liquid-rich gas assets in Alberta, Canada. Its business model hinges on optimizing production from existing fields while selectively pursuing exploration opportunities to replenish reserves. TransGlobe maintains a niche position in the energy sector, balancing operational efficiency with geopolitical exposure in Egypt, where it benefits from long-standing production-sharing agreements. The company’s dual geographic footprint provides diversification, though its smaller scale limits its competitive edge against larger integrated peers. TransGlobe’s market positioning is further defined by its focus on light oil and liquid-rich gas, which typically command higher pricing premiums, enhancing revenue stability in volatile commodity markets.

Revenue Profitability And Efficiency

In FY 2021, TransGlobe reported revenue of £169.0 million (GBp), with net income of £40.3 million, reflecting a net margin of approximately 24%. The company’s operating cash flow stood at £45.0 million, underscoring its ability to convert production into cash. Capital expenditures of £26.7 million were directed toward sustaining and modestly expanding production capacity, indicating disciplined capital allocation.

Earnings Power And Capital Efficiency

TransGlobe’s diluted EPS of 55 GBp demonstrates its earnings capability relative to its share count. The company’s capital efficiency is evident in its ability to generate positive free cash flow after accounting for capex, supported by a lean operational structure and focused asset base. Its returns are closely tied to oil price fluctuations, given its commodity-driven revenue model.

Balance Sheet And Financial Health

The company maintained a solid liquidity position with £37.9 million in cash and equivalents, against modest total debt of £3.8 million, resulting in a robust net cash position. This conservative balance sheet structure provides flexibility to navigate cyclical downturns and fund selective growth initiatives without overleveraging.

Growth Trends And Dividend Policy

TransGlobe’s growth is contingent on reservoir performance and commodity prices, with limited near-term expansion projects disclosed. The company paid a dividend of 10.5 GBp per share in FY 2021, signaling a commitment to shareholder returns, though its sustainability depends on continued cash flow generation and reserve replacement.

Valuation And Market Expectations

The company’s valuation is influenced by its small-cap status and exposure to geopolitical risks in Egypt, offset by its low-debt profile and cash-generative assets. Market expectations likely hinge on oil price trends and the company’s ability to maintain production levels without significant reserve depletion.

Strategic Advantages And Outlook

TransGlobe’s strategic advantages include its established concessions in Egypt and low-cost operations in Canada. However, its outlook remains tethered to oil price volatility and regional stability. The company’s ability to sustain dividends and reinvest in its asset base will be critical to long-term value creation.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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