Previous Close | $19.89 |
Intrinsic Value | $1.15 |
Upside potential | -94% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company description, financial data from public filings, and market data from TSX.
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |