investorscraft@gmail.com

Intrinsic ValueZenith Energy Ltd. (ZEN.L)

Previous Close£3.65
Intrinsic Value
Upside potential
Previous Close
£3.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zenith Energy Ltd. operates as an independent oil and gas exploration and production company with a diversified portfolio spanning Italy, the Republic of the Congo, and other international markets. The company’s core revenue model is driven by upstream activities, including hydrocarbon extraction, condensate sales, and electricity generation from its assets. Zenith also engages in drilling operations, leveraging its technical expertise to optimize production efficiency. The firm operates in a highly competitive and capital-intensive sector, where geopolitical risks, commodity price volatility, and regulatory pressures shape operational dynamics. Despite its relatively small scale compared to integrated majors, Zenith focuses on niche opportunities in mature and emerging basins, aiming to unlock value through strategic acquisitions and operational improvements. Its market positioning reflects a balance between high-risk exploration and stable production assets, though its financial performance remains sensitive to oil price fluctuations and execution risks.

Revenue Profitability And Efficiency

Zenith Energy reported revenue of 1.8 million GBp for FY 2024, reflecting limited operational scale amid challenging market conditions. The company posted a net loss of 42.4 million GBp, with diluted EPS of -0.16 GBp, underscoring persistent profitability challenges. Operating cash flow was negative at 4.2 million GBp, while capital expenditures remained minimal at 53,000 GBp, indicating constrained reinvestment capacity.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting assets into sustainable profitability. With a diluted EPS of -0.16 GBp, Zenith’s capital allocation has yet to yield meaningful returns, compounded by high leverage and limited liquidity. The absence of positive operating cash flow further restricts its ability to fund growth or debt reduction organically.

Balance Sheet And Financial Health

Zenith’s balance sheet reflects financial strain, with cash and equivalents of 207,000 GBp dwarfed by total debt of 41.7 million GBp. The elevated debt burden, coupled with negative cash flow, raises liquidity concerns. The company’s ability to service obligations or secure additional financing remains uncertain without improved operational performance or external capital infusion.

Growth Trends And Dividend Policy

Growth prospects appear muted, with minimal capital deployment and persistent losses. Zenith has not paid dividends, prioritizing liquidity preservation. Future expansion hinges on successful asset development or acquisitions, though execution risks and funding constraints pose significant hurdles.

Valuation And Market Expectations

The market cap of 36.7 million GBp suggests subdued investor confidence, aligning with the company’s weak financial metrics. A beta of 0.552 indicates lower volatility relative to the broader market, possibly reflecting limited trading activity or perceived stability risks.

Strategic Advantages And Outlook

Zenith’s strategic focus on niche assets offers potential upside if commodity prices rebound or operational efficiencies materialize. However, its outlook remains cautious, contingent on debt management, production stability, and external financing. The company’s ability to navigate sector headwinds will determine its long-term viability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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