investorscraft@gmail.com

Intrinsic ValueTamarack Valley Energy Ltd. (TVE.TO)

Previous Close$9.21
Intrinsic Value
Upside potential
Previous Close
$9.21

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

Tamarack Valley Energy Ltd. is a Canadian oil and gas exploration and production company focused on the Western Canadian sedimentary basin. The company operates across multiple key plays, including the Clearwater, Charlie Lake, Viking, and Barons Sand assets, specializing in crude oil, natural gas, and natural gas liquids. Its diversified portfolio provides resilience against commodity price volatility while leveraging operational efficiencies in well-established regions. Tamarack Valley’s strategic land holdings, totaling approximately 357 sections in Alberta and Saskatchewan, underscore its commitment to sustainable resource development. The company’s market position is bolstered by its focus on light and heavy oil plays, which cater to both domestic and export demand. As a mid-tier producer, Tamarack Valley balances growth with capital discipline, targeting high-return projects to maximize shareholder value. Its integrated approach—combining exploration, development, and production—positions it competitively within Canada’s energy sector, where it competes with larger peers while maintaining agility in asset optimization.

Revenue Profitability And Efficiency

In FY 2024, Tamarack Valley reported revenue of CAD 1.74 billion, with net income of CAD 162.2 million, reflecting a net margin of approximately 9.3%. The company’s diluted EPS stood at CAD 0.30, supported by robust operating cash flow of CAD 833.2 million. Capital expenditures totaled CAD 452.7 million, indicating disciplined reinvestment in high-return projects. These metrics highlight efficient cost management and operational scalability.

Earnings Power And Capital Efficiency

Tamarack Valley’s operating cash flow of CAD 833.2 million demonstrates strong earnings power, covering capital expenditures and debt obligations. The company’s capital efficiency is evident in its ability to generate substantial cash flow relative to its market cap (CAD 2.22 billion). Its beta of 1.29 suggests higher volatility but aligns with sector norms, reflecting sensitivity to oil price fluctuations.

Balance Sheet And Financial Health

The company maintains a leveraged but manageable balance sheet, with total debt of CAD 771.9 million and cash reserves of CAD 7.4 million. Its debt-to-equity ratio warrants monitoring, but strong operating cash flow provides liquidity for debt servicing. Tamarack Valley’s financial health is further supported by its asset base and hedging strategies to mitigate commodity price risks.

Growth Trends And Dividend Policy

Tamarack Valley focuses on organic growth through targeted drilling and acquisitions, as seen in its Clearwater and Viking expansions. The company offers a dividend yield of approximately 2.8% (CAD 0.1515 per share), balancing shareholder returns with reinvestment needs. Its growth trajectory hinges on oil price stability and operational execution in core plays.

Valuation And Market Expectations

With a market cap of CAD 2.22 billion, Tamarack Valley trades at a P/E ratio of ~13.7x (based on diluted EPS). Investors likely price in moderate growth expectations, factoring in commodity price risks and the company’s ability to sustain cash flow. Its valuation reflects mid-tier energy sector benchmarks, with upside tied to production scalability.

Strategic Advantages And Outlook

Tamarack Valley’s strategic advantages include its diversified asset base, operational expertise in Western Canada, and disciplined capital allocation. The outlook remains cautiously optimistic, contingent on oil price trends and successful execution of development projects. The company’s focus on low-decline assets and cost efficiency positions it to navigate sector cyclicality effectively.

Sources

Company filings, TSX disclosures, Bloomberg

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