investorscraft@gmail.com

Intrinsic ValueTrinity Exploration & Production plc (TRIN.L)

Previous Close£68.00
Intrinsic Value
Upside potential
Previous Close
£68.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Trinity Exploration & Production plc operates as an independent oil company focused on exploration, development, and production in Trinidad & Tobago. The company manages a diversified portfolio of onshore and shallow-water offshore assets, leveraging its expertise in mature hydrocarbon basins. Its revenue model is primarily driven by crude oil sales, supported by a mix of producing, development, and exploration assets. Trinity holds proved and probable reserves of 66.95 million stock tank barrels, positioning it as a niche player in a competitive energy sector. The company’s strategic focus on low-cost, high-margin production in a stable jurisdiction enhances its resilience against oil price volatility. While smaller than global majors, Trinity benefits from operational agility and localized expertise, allowing it to optimize existing fields and pursue selective growth opportunities in Trinidad’s underdeveloped basins.

Revenue Profitability And Efficiency

In FY 2023, Trinity reported revenue of 69.8 million GBp, reflecting its core oil production operations. However, the company posted a net loss of 6.8 million GBp, underscoring challenges in cost management or external price pressures. Operating cash flow stood at 13.2 million GBp, indicating some operational resilience, though capital expenditures of 14.9 million GBp suggest reinvestment needs. The negative EPS of -0.18 GBp highlights profitability headwinds.

Earnings Power And Capital Efficiency

Trinity’s operating cash flow of 13.2 million GBp demonstrates its ability to generate liquidity from core activities, but the net loss raises questions about sustainable earnings. Capital expenditures nearly matched operating cash flow, indicating aggressive reinvestment. The company’s capital efficiency metrics warrant scrutiny, as it balances growth spending with profitability recovery in a volatile oil price environment.

Balance Sheet And Financial Health

Trinity maintains a modest financial position, with 9.8 million GBp in cash and equivalents against 4.3 million GBp of total debt, suggesting manageable leverage. The negative net income and high capex relative to cash flow could strain liquidity if sustained. However, the low debt level provides flexibility, though investors should monitor working capital trends and reserve replacement efficiency.

Growth Trends And Dividend Policy

Despite operational challenges, Trinity paid a dividend of 1 GBp per share, signaling confidence in its cash-generative assets. Growth prospects hinge on reserve development and production optimization in Trinidad. The company’s ability to balance shareholder returns with reinvestment needs will be critical, particularly given its FY 2023 loss and competitive industry dynamics.

Valuation And Market Expectations

With a market cap of ~26.4 million GBp and a beta of 0.95, Trinity trades with moderate sensitivity to broader market movements. The negative earnings and high capex may weigh on valuation multiples, but its reserve base and dividend yield could attract value-oriented investors. Market expectations likely center on execution efficiency and oil price stabilization.

Strategic Advantages And Outlook

Trinity’s strategic advantages include its focused operations in Trinidad, low-debt profile, and proven reserves. However, the outlook depends on improving profitability, managing capex discipline, and navigating oil price volatility. Success in optimizing existing assets and selectively expanding reserves will be key to long-term viability in a transitioning energy landscape.

Sources

Company description, financial data from disclosed filings (likely annual report), and market data from LSE.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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