investorscraft@gmail.com

Intrinsic ValueUK Oil & Gas PLC (UKOG.L)

Previous Close£0.02
Intrinsic Value
Upside potential
Previous Close
£0.02

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

UK Oil & Gas PLC is a UK-based exploration and production company focused on onshore oil and gas assets in Southern England and Turkey. The company operates in the high-risk, high-reward upstream sector, targeting undeveloped or underdeveloped reserves in the Weald and Purbeck-Wight basins, as well as holding a significant stake in Turkey's Resan license. Its business model hinges on successful exploration, appraisal, and eventual production to monetize hydrocarbon resources. The company's market position is that of a junior explorer with a concentrated asset base, competing against larger peers in a capital-intensive industry. Unlike integrated majors, UKOG's value proposition lies in its niche focus on onshore European assets, which may offer lower breakeven costs but face regulatory and environmental scrutiny. The firm's long-term viability depends on converting its exploration portfolio into commercially viable production, a challenge given its current pre-revenue status for most assets.

Revenue Profitability And Efficiency

The company reported minimal revenue of £1.54 million against a net loss of £3.78 million for FY2023, reflecting its early-stage operational status. Negative operating cash flow of £2.94 million indicates ongoing funding requirements for exploration activities. With no capital expenditures recorded, the financials suggest limited development progress on core assets during the period.

Earnings Power And Capital Efficiency

UKOG's diluted EPS of -0.17p underscores its current lack of earnings power as an exploration-focused entity. The absence of positive operating cash flow and significant retained losses highlight capital inefficiencies typical of pre-production E&P companies. The business remains entirely dependent on external financing to fund its negative cash burn.

Balance Sheet And Financial Health

The balance sheet shows £1.87 million in cash against £4.78 million of total debt, indicating potential liquidity constraints. With negative equity from accumulated losses, the company's financial health appears weak, requiring either successful asset monetization or further capital raises to sustain operations. The debt position may limit financial flexibility for additional exploration investments.

Growth Trends And Dividend Policy

As a pre-revenue explorer, UKOG has no established growth trajectory or dividend policy. Future growth depends entirely on successful resource conversion at its UK and Turkish assets. The company has never paid dividends, consistent with its development-stage status and ongoing funding requirements for exploration programs.

Valuation And Market Expectations

The market capitalization of approximately £1.69 million reflects speculative valuation metrics given minimal revenues and ongoing losses. The high beta of 1.545 indicates significant volatility and risk perception. Market expectations appear tempered, pricing the stock as an option on exploration success rather than a going concern based on current fundamentals.

Strategic Advantages And Outlook

UKOG's strategic position rests on its concentrated onshore acreage in politically stable jurisdictions, potentially offering lower development costs than offshore projects. However, the outlook remains highly uncertain given funding requirements, exploration risks, and environmental opposition to UK onshore drilling. Success hinges on proving commercial reserves and securing development funding amid challenging market conditions for junior E&P companies.

Sources

Company filings, London Stock Exchange data

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