investorscraft@gmail.com

Intrinsic ValueVital Energy Inc. (VUX.V)

Previous Close$0.18
Intrinsic Value
Upside potential
Previous Close
$0.18

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

Vital Energy Inc. operates as a junior exploration and production company focused on crude oil and natural gas assets in Western Canada's prolific sedimentary basin. The company's core revenue model centers on acquiring, developing, and operating petroleum properties, generating cash flow through hydrocarbon production from its key projects in Saskatchewan and Alberta. Vital Energy maintains a focused portfolio with strategic working interests, primarily its 50% stake in the Gull Lake project targeting multiple formations, complemented by full ownership of the Pennant and Baxter Lake assets. This positions the company within the competitive Canadian junior E&P sector, where it leverages regional expertise to develop conventional resources. The company's market position reflects that of a small-cap operator specializing in specific geological plays, requiring efficient capital allocation to navigate commodity price volatility while maximizing value from its concentrated asset base. Vital Energy's operational strategy emphasizes cost-effective development of proven formations, balancing production growth with financial sustainability in a capital-intensive industry dominated by larger competitors.

Revenue Profitability And Efficiency

Vital Energy generated CAD 20.9 million in revenue for the period, demonstrating its ability to monetize hydrocarbon production effectively. The company achieved net income of CAD 4.0 million, reflecting solid operational profitability despite the challenging cost environment typical of junior E&P companies. Operating cash flow of CAD 10.2 million indicates strong conversion of revenue to cash, though capital expenditures of CAD 17.1 million highlight the significant reinvestment requirements inherent to maintaining and developing oil and gas assets.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CAD 0.0484, indicating modest earnings generation relative to its share count. The substantial capital expenditure program, which exceeded operating cash flow, suggests aggressive investment in production growth and reserve development. This capital allocation strategy reflects the company's focus on expanding its asset base and production capabilities, though it requires careful management to ensure long-term returns on invested capital.

Balance Sheet And Financial Health

Vital Energy maintains CAD 1.0 million in cash against total debt of CAD 15.0 million, indicating leveraged financial positioning common in development-stage E&P companies. The debt level relative to its market capitalization of approximately CAD 12.4 million suggests significant financial leverage, which amplifies both potential returns and risks associated with commodity price fluctuations. This balance sheet structure is typical of junior producers funding development through debt financing.

Growth Trends And Dividend Policy

As a development-focused junior producer, Vital Energy retains all earnings for reinvestment in growth projects, evidenced by its zero dividend policy. The company's capital expenditure program significantly exceeds operating cash flow, indicating an aggressive growth strategy focused on expanding production capacity and reserve base. This approach prioritizes asset development and operational scale over immediate shareholder returns, consistent with early-stage E&P company objectives.

Valuation And Market Expectations

With a market capitalization of approximately CAD 12.4 million, the company trades at a discount to its reported revenue of CAD 20.9 million. The negative beta of -0.666 suggests the stock has exhibited counter-cyclical behavior relative to the broader market, potentially reflecting its sensitivity to oil price movements rather than general market trends. This valuation dynamic indicates market pricing that incorporates both growth potential and the inherent risks of junior resource development.

Strategic Advantages And Outlook

Vital Energy's strategic advantage lies in its focused asset portfolio and operational presence in established Western Canadian basins. The company's concentrated working interests in specific projects provide operational control while sharing development costs. The outlook remains tied to commodity price stability and successful execution of development programs, with the company positioned to benefit from efficient operations in known geological formations. Successful reserve growth and production optimization will be critical for navigating the capital-intensive nature of junior E&P operations.

Sources

Company filingsMarket 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