investorscraft@gmail.com

Intrinsic ValueUnited Oil & Gas Plc (UOG.L)

Previous Close£0.15
Intrinsic Value
Upside potential
Previous Close
£0.15

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

United Oil & Gas Plc operates as an independent exploration and production company with a diversified portfolio of assets across the UK, Europe, and Latin America. The company focuses on low-cost, high-potential oil and gas projects, including the Abu Sennan concession in Egypt, the Maria license in the North Sea, and the Walton Morant license in Jamaica. Its strategy emphasizes balancing near-term production with long-term exploration upside, targeting undervalued or overlooked opportunities in stable and emerging markets. The company’s niche positioning allows it to compete effectively against larger peers by leveraging operational agility and local partnerships. With a focus on conventional hydrocarbons, United Oil & Gas maintains a disciplined approach to capital allocation, prioritizing projects with manageable risk profiles and scalable returns. The firm’s geographic diversification mitigates regional risks while providing exposure to multiple growth basins.

Revenue Profitability And Efficiency

United Oil & Gas reported revenue of 21.0 million GBP in FY 2022, supported by stable production from its Egyptian assets. Net income stood at 2.3 million GBP, reflecting efficient cost management despite volatile oil prices. Operating cash flow of 10.1 million GBP underscores the company’s ability to fund operations internally, while capital expenditures of 6.2 million GBP indicate disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.36 pence reflects modest but positive earnings power, driven by its producing assets. Capital efficiency is evident in its ability to generate operating cash flow nearly double its net income, suggesting strong underlying cash conversion. However, exploration-heavy projects like Jamaica introduce variability in long-term returns.

Balance Sheet And Financial Health

United Oil & Gas maintains a conservative balance sheet, with 2.0 million GBP in cash and equivalents against 1.3 million GBP in total debt. The low leverage ratio supports financial flexibility, though the absence of dividends suggests reinvestment priorities. The company’s liquidity position appears adequate to fund near-term exploration commitments.

Growth Trends And Dividend Policy

Growth is primarily driven by development drilling in Egypt and exploration upside in Jamaica and the North Sea. The company does not pay dividends, opting instead to reinvest cash flows into high-impact projects. Future production growth hinges on successful exploration and development, with limited near-term visibility beyond existing assets.

Valuation And Market Expectations

With a market cap of 2.2 million GBP, the company trades at a discount to peers, reflecting its small-scale production and exploration risk. A beta of 1.33 indicates higher volatility relative to the market, typical for junior oil explorers. Investor sentiment likely hinges on exploration success and commodity price trends.

Strategic Advantages And Outlook

United Oil & Gas benefits from operational flexibility and a diversified asset base, though its small size limits economies of scale. The outlook depends on execution in Egypt and exploration wins, particularly in Jamaica. Commodity price resilience and cost control remain critical to sustaining profitability in a cyclical sector.

Sources

Company filings, London Stock Exchange 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