investorscraft@gmail.com

Intrinsic ValueWentworth Resources plc (WEN.L)

Previous Close£32.50
Intrinsic Value
Upside potential
Previous Close
£32.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wentworth Resources plc operates as a natural gas exploration and production company, focusing on the Mnazi Bay concession in Tanzania, a strategically significant asset spanning 756 square kilometers. The company’s core revenue model is driven by gas production and sales, primarily serving domestic Tanzanian demand, including power generation and industrial use. As a small-cap player in the energy sector, Wentworth leverages its localized operational expertise and long-term gas supply agreements to maintain stable cash flows. The company’s market position is niche, with a focus on cost-efficient operations in a region with growing energy needs, though it faces competition from larger multinationals and regulatory risks inherent to emerging markets. Its asset base provides a foundation for steady production, but scalability remains constrained by geopolitical and infrastructural factors in East Africa.

Revenue Profitability And Efficiency

In FY 2022, Wentworth reported revenue of 37.7 million GBP, reflecting its reliance on gas sales from Mnazi Bay. However, the company posted a net loss of 12.98 million GBP, driven by operational challenges and potential impairments. Operating cash flow of 12.89 million GBP indicates underlying cash generation capability, while modest capital expenditures of 0.52 million GBP suggest a focus on maintaining rather than expanding production.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0675 GBP underscores earnings pressure, though the absence of debt and a cash position of 30.92 million GBP provide financial flexibility. The company’s capital efficiency is tempered by its limited scale, with free cash flow supported by low reinvestment needs but constrained by profitability challenges.

Balance Sheet And Financial Health

Wentworth’s balance sheet is notably debt-free, with cash reserves covering operational needs. The lack of leverage reduces financial risk, but the net loss raises questions about sustainable profitability. The strong liquidity position (cash equivalents exceeding annual operating cash flow) offers a buffer against volatility in gas prices or operational disruptions.

Growth Trends And Dividend Policy

Growth prospects are tied to Mnazi Bay’s existing reserves, with limited near-term expansion opportunities. The company paid a nominal dividend of 0.01 GBP per share, signaling a commitment to shareholder returns despite earnings challenges. Future dividend sustainability depends on stabilizing profitability and cash flow generation in a competitive regional market.

Valuation And Market Expectations

With a market cap of approximately 58.6 million GBP and a beta of 0.32, Wentworth is viewed as a low-volatility, small-cap energy play. The valuation reflects its niche positioning and cash flow stability, but investor sentiment may be cautious due to its lack of earnings and limited growth visibility.

Strategic Advantages And Outlook

Wentworth’s key advantage lies in its debt-free structure and localized gas supply agreements, providing predictable revenue. However, the outlook is mixed, with operational execution and Tanzanian energy demand growth as critical drivers. Regulatory stability and potential partnerships could enhance long-term viability, but the company remains vulnerable to sector-specific and geopolitical risks.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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