investorscraft@gmail.com

Intrinsic ValueTethys Petroleum Limited (TPL.V)

Previous Close$1.99
Intrinsic Value
Upside potential
Previous Close
$1.99

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

Tethys Petroleum Limited operates as a specialized oil and gas exploration and production company focused exclusively on Kazakhstan's energy sector. The company's core revenue model centers on developing its portfolio of hydrocarbon assets through production contracts and exploration licenses, generating income from the sale of crude oil and natural gas extracted from its fields. Tethys maintains 100% working interests across its key assets, including the Kyzyloi production contract, Akkulka license areas, and the extensive Kul-Bas exploration and production contract spanning over 7,600 square kilometers. This concentrated geographic focus positions Tethys as a dedicated regional player leveraging its operational expertise in Kazakhstan's specific geological and regulatory environment. The company's strategy involves balancing near-term production cash flows with longer-term exploration upside, navigating the complexities of Central Asian energy markets while maintaining full operational control over its asset base without joint venture dilution.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Tethys reported revenue of CAD 15.2 million alongside a net loss of CAD 12.4 million. The company generated positive operating cash flow of CAD 6.9 million, indicating its core operations remain cash-generative despite the reported accounting loss. Capital expenditures of CAD 7.7 million were nearly fully covered by operational cash generation, suggesting disciplined investment relative to operating performance. The diluted EPS of -CAD 0.11 reflects the challenging profitability environment during the period.

Earnings Power And Capital Efficiency

The company's ability to generate positive operating cash flow despite a net loss suggests reasonable underlying operational efficiency in its production activities. The capital expenditure program appears focused, with investments nearly matching operating cash generation. The absence of debt enhances capital efficiency metrics, though the negative net income indicates current earnings power remains constrained relative to the company's asset base and market capitalization.

Balance Sheet And Financial Health

Tethys maintains a conservative financial structure with no debt outstanding and cash reserves of CAD 6.0 million. This debt-free position provides significant financial flexibility and reduces risk exposure in the volatile energy sector. The cash balance represents a substantial cushion relative to the company's market capitalization, supporting operational continuity and strategic optionality without the burden of interest expenses or covenant compliance requirements.

Growth Trends And Dividend Policy

Despite operational challenges reflected in the net loss, the company maintained a dividend payment of CAD 0.0143 per share, indicating management's commitment to shareholder returns. The dividend yield must be evaluated in context of the company's current profitability profile and cash generation capabilities. Growth initiatives appear focused on developing existing assets rather than aggressive expansion, with capital expenditures carefully calibrated to operating cash flows.

Valuation And Market Expectations

With a market capitalization of approximately CAD 139 million, the market appears to be valuing Tethys based on its asset portfolio potential rather than current earnings power. The negative beta of -0.274 suggests the stock has exhibited low correlation with broader market movements, potentially reflecting its specialized focus and micro-cap status. Valuation metrics based on earnings are not meaningful given the current loss position.

Strategic Advantages And Outlook

Tethys's strategic position is defined by its concentrated asset base in Kazakhstan and debt-free balance sheet, providing operational stability in a challenging energy market. The company's 100% working interests across its contracts offer full control over development decisions and potential upside capture. The outlook depends on successful execution of development programs, commodity price stability, and efficient capital allocation to transition toward sustainable profitability while maintaining its disciplined financial approach.

Sources

Company filingsTSXV disclosures

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