investorscraft@gmail.com

Intrinsic Value of Tenaz Energy Corp. (TNZ.TO)

Previous Close$19.89
Intrinsic Value
Upside potential
Previous Close
$19.89

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

Tenaz Energy Corp. is a Canadian energy company focused on the acquisition and development of oil and gas assets, primarily in central Alberta. The company operates a portfolio of producing and non-producing wells, with significant working interests in key properties such as the Leduc-Woodbend Rex Pool and Entice area. Its core revenue model is driven by hydrocarbon production, leveraging its operational expertise to optimize output from mature assets. Tenaz operates in the highly competitive oil and gas exploration and production sector, where it competes with both larger integrated players and smaller independents. The company’s strategic focus on low-decline, conventional assets provides a stable production base, though it remains exposed to commodity price volatility. Tenaz’s market position is that of a niche operator, prioritizing efficient resource extraction and cost management to sustain profitability in a cyclical industry. Its relatively small scale limits diversification but allows for agile decision-making in asset development and acquisitions.

Revenue Profitability And Efficiency

Tenaz Energy reported revenue of CAD 63 million for the latest fiscal period, though it recorded a net loss of CAD 7.7 million, reflecting challenges in profitability. The company generated CAD 6.2 million in operating cash flow, but capital expenditures of CAD 20.8 million indicate significant reinvestment requirements. These metrics suggest tight cash flow coverage for growth initiatives, with efficiency dependent on oil price stability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.28 underscores weak earnings power in the current period, likely impacted by operational costs or commodity price fluctuations. With capital expenditures exceeding operating cash flow, Tenaz’s capital efficiency appears constrained, requiring external funding or improved operational performance to sustain its development activities.

Balance Sheet And Financial Health

Tenaz maintains a solid liquidity position with CAD 139.9 million in cash and equivalents, partially offset by total debt of CAD 138.5 million. This suggests a balanced leverage profile, though the company’s ability to service debt depends on stabilizing cash flows. The absence of dividends aligns with its focus on reinvestment and financial flexibility.

Growth Trends And Dividend Policy

Tenaz exhibits a growth-oriented strategy, as evidenced by its capital expenditure program. The lack of dividends reflects a prioritization of asset development over shareholder returns. Future growth will hinge on successful execution of its drilling and acquisition strategy, alongside favorable commodity price trends.

Valuation And Market Expectations

With a market capitalization of CAD 455 million, Tenaz trades at a valuation reflective of its small-cap status and exposure to volatile energy markets. The beta of 1.33 indicates higher sensitivity to broader market movements, suggesting investor expectations are tied to oil price recovery and operational execution.

Strategic Advantages And Outlook

Tenaz’s strategic advantages lie in its focused asset base and operational expertise in conventional oil plays. However, its outlook remains closely linked to oil price dynamics and its ability to manage costs. The company’s success will depend on balancing growth investments with financial discipline in a challenging sector environment.

Sources

Company description, financial data from public filings, and market data from TSX.

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