investorscraft@gmail.com

Intrinsic ValueTransGlobe Energy Corporation (TGL.TO)

Previous Close$5.06
Intrinsic Value
Upside potential
Previous Close
$5.06

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 with a strategic focus on Egypt and Canada. The company generates revenue primarily 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 assets in Alberta, Canada. Its operations are characterized by a mix of mature fields and development opportunities, positioning it as a mid-tier player in the energy sector. The company’s revenue model is heavily dependent on commodity prices, with production sharing agreements in Egypt providing a stable framework for cash flow generation. TransGlobe’s market position is niche but resilient, benefiting from low-cost operations in Egypt and exposure to North American light oil and gas plays. The company’s ability to navigate geopolitical risks in Egypt while maintaining operational efficiency underscores its competitive edge in a volatile energy market.

Revenue Profitability And Efficiency

In FY 2021, TransGlobe reported revenue of CAD 304 million, with net income of CAD 40.3 million, reflecting a recovery in oil prices and operational efficiency. The company’s diluted EPS stood at CAD 0.55, supported by disciplined cost management. Operating cash flow of CAD 45 million outpaced capital expenditures of CAD 26.7 million, indicating sustainable free cash flow generation despite modest reinvestment levels.

Earnings Power And Capital Efficiency

TransGlobe’s earnings power is tied to its ability to maintain low operating costs, particularly in Egypt, where production sharing agreements enhance margins. The company’s capital efficiency is evident in its balanced approach to reinvestment, with capex focused on sustaining production rather than aggressive expansion. This strategy aligns with its mid-tier scale and commodity price exposure.

Balance Sheet And Financial Health

The company’s balance sheet remains robust, with CAD 37.9 million in cash and equivalents and minimal total debt of CAD 3.8 million. This conservative leverage profile provides flexibility to weather commodity price volatility. The low debt-to-equity ratio underscores TransGlobe’s financial prudence and ability to fund operations internally.

Growth Trends And Dividend Policy

TransGlobe’s growth is contingent on reserve replacement and production optimization, particularly in Egypt. The company did not pay dividends in FY 2021, reflecting a focus on reinvestment and debt reduction. Future dividend potential may emerge if commodity prices remain favorable and operational stability is maintained.

Valuation And Market Expectations

With a market cap of CAD 370.9 million and a beta of 1.49, TransGlobe is priced as a high-risk, high-reward play on oil prices. The lack of dividends and reliance on commodity cycles suggest investor expectations are tied to operational execution and price recovery rather than near-term yield.

Strategic Advantages And Outlook

TransGlobe’s strategic advantages include its low-cost Egyptian assets and diversified North American exposure. The outlook hinges on oil price stability and successful reserve development. Geopolitical risks in Egypt and environmental pressures in Canada remain key challenges, but the company’s lean structure positions it to adapt to market shifts.

Sources

Company filings, Toronto Stock Exchange

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