investorscraft@gmail.com

Intrinsic ValueYangarra Resources Ltd. (YGR.TO)

Previous Close$1.09
Intrinsic Value
Upside potential
Previous Close
$1.09

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

Yangarra Resources Ltd. is a junior oil and gas exploration and production company focused on Western Canada, operating in the highly competitive energy sector. The company’s core revenue model is driven by the extraction and sale of crude oil and natural gas, leveraging its proved plus probable reserves of 141.2 million barrels of oil equivalent. Yangarra’s operations are concentrated in resource-rich regions, positioning it to capitalize on regional infrastructure and market demand. As a smaller player, Yangarra competes with larger integrated firms by focusing on cost-efficient drilling and operational agility. The company’s market position is influenced by commodity price volatility, regulatory frameworks, and environmental considerations inherent to the Canadian energy landscape. Its strategic focus on reserve development and production optimization underscores its commitment to sustainable growth within the sector.

Revenue Profitability And Efficiency

Yangarra reported revenue of CAD 133.4 million, with net income of CAD 26.2 million, reflecting a net margin of approximately 19.7%. The company’s diluted EPS stood at CAD 0.25, indicating modest profitability. Operating cash flow of CAD 71.0 million suggests strong cash generation, though capital expenditures of CAD 59.6 million highlight significant reinvestment needs. The balance between cash flow and capex points to disciplined capital allocation.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to commodity prices, with its CAD 26.2 million net income demonstrating resilience in a volatile market. Operating cash flow coverage of capital expenditures (1.19x) indicates adequate reinvestment capacity. However, the absence of dividends suggests earnings are primarily retained for growth or debt management, aligning with its junior producer status.

Balance Sheet And Financial Health

Yangarra’s financial health is marked by total debt of CAD 117.9 million and no reported cash reserves, signaling reliance on external financing. The lack of cash balances may constrain liquidity, though operating cash flow provides some flexibility. The debt load, relative to its market cap of CAD 92.6 million, suggests moderate leverage, requiring careful monitoring of energy price trends.

Growth Trends And Dividend Policy

Growth is driven by reserve development, with no dividend payouts reflecting a reinvestment-focused strategy. The company’s capital expenditures nearly match operating cash flow, emphasizing production expansion over shareholder returns. Market cap volatility (beta of 1.29) aligns with sector risks, though reserve potential offers long-term upside if commodity prices stabilize.

Valuation And Market Expectations

With a market cap of CAD 92.6 million, Yangarra trades at a P/E of approximately 3.5x, indicating undervaluation relative to earnings. However, its high beta reflects sensitivity to oil price swings. Investors likely price in operational execution risks and sector-wide headwinds, balancing growth potential against financial leverage.

Strategic Advantages And Outlook

Yangarra’s strategic advantage lies in its focused Western Canada asset base and cost discipline. The outlook hinges on commodity prices, regulatory stability, and operational efficiency. Success depends on sustaining cash flow to service debt while funding growth, positioning it as a speculative play in the energy sector.

Sources

Company description, financial data from public filings

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