investorscraft@gmail.com

Intrinsic ValueUpland Resources Limited (UPL.L)

Previous Close£3.35
Intrinsic Value
Upside potential
Previous Close
£3.35

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

Upland Resources Limited operates as a principal investment firm focused on oil and gas exploration and production, specializing in farm-ins and open acreage applications. The company targets high-potential, early-stage projects, leveraging strategic partnerships to mitigate exploration risks. Its asset-light model allows for flexibility in capital allocation, though it remains exposed to commodity price volatility and regulatory shifts in the energy sector. Upland’s niche positioning in the UK and Jersey markets provides access to underdeveloped reserves, but its small scale limits competitive advantages against larger E&P firms. The firm’s success hinges on successful exploration outcomes and timely monetization of licenses, which are critical given its lack of revenue-generating operations. As a micro-cap player, Upland faces challenges in scaling its portfolio but benefits from lower overhead costs and agility in pursuing opportunistic ventures.

Revenue Profitability And Efficiency

Upland reported no revenue in FY 2023, reflecting its pre-production stage, with a net loss of £1.44 million (GBp). The absence of operating cash flow and significant capital expenditures (£4,114) underscore its reliance on external funding to sustain exploration activities. The firm’s lack of profitability is typical for early-stage E&P companies, with efficiency metrics remaining undefined due to inactive operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0015 GBp highlights its current inability to generate earnings, with negative operating cash flow (£1,171.55) further emphasizing its dependency on equity or debt financing. Capital efficiency is constrained by high exploration costs and no production-derived cash flows, though its debt-free balance sheet provides some flexibility.

Balance Sheet And Financial Health

Upland maintains a modest cash position of £654,721 (GBp) with no debt, offering near-term liquidity but limited reserves for sustained exploration. The absence of leverage reduces financial risk, but the company’s ability to fund future projects hinges on successful capital raises or joint ventures.

Growth Trends And Dividend Policy

Growth prospects are tied to successful license acquisitions and exploration outcomes, with no dividends distributed due to the lack of earnings. Shareholder returns are contingent on asset monetization or strategic exits, common for early-stage resource firms.

Valuation And Market Expectations

The £18.57 million (GBp) market cap reflects speculative investor sentiment, with a beta of 1.712 indicating high volatility. Valuation lacks traditional metrics (e.g., P/E) due to no revenue, leaving it sensitive to exploration updates or sector trends.

Strategic Advantages And Outlook

Upland’s agility and focus on niche acreage provide differentiation, but its outlook depends on exploration success and funding stability. Macro risks include oil price swings and regulatory pressures, though a debt-free structure offers resilience.

Sources

Company filings, London Stock Exchange data

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