investorscraft@gmail.com

Intrinsic ValueZoltav Resources Inc. (ZOL.L)

Previous Close£10.50
Intrinsic Value
Upside potential
Previous Close
£10.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zoltav Resources Inc. operates as an oil and gas exploration and production company focused on hydrocarbon assets in Russia. The company's core revenue model is derived from the development and production of natural gas and oil reserves, primarily from its Bortovoy and Koltogor licenses. These assets, located in the Saratov region and Western Siberia, respectively, hold significant proved and probable reserves, positioning Zoltav as a niche player in Russia's energy sector. The company's operations are concentrated in regions with established hydrocarbon infrastructure, though geopolitical and regulatory risks in Russia add complexity to its market position. Zoltav's relatively small scale compared to global energy majors limits its competitive edge, but its focused asset base provides operational specialization. The company's strategic emphasis on reserve development rather than exploration suggests a production-oriented approach, though its financial performance remains sensitive to commodity price volatility and regional operational challenges.

Revenue Profitability And Efficiency

In FY 2020, Zoltav reported revenue of 1,243.8 million GBp, reflecting its production capabilities, but posted a net loss of 980.1 million GBp, indicating significant cost pressures or impairments. Operating cash flow stood at 383.1 million GBp, while capital expenditures were 752.3 million GBp, highlighting aggressive reinvestment despite profitability challenges. The diluted EPS of -6.9 GBp further underscores earnings weakness.

Earnings Power And Capital Efficiency

The company's negative net income and high capital expenditures relative to operating cash flow suggest strained capital efficiency. With a beta of 1.94, Zoltav's earnings are highly sensitive to market and commodity price fluctuations, amplifying risk. The lack of positive earnings power raises concerns about sustainable returns on invested capital, particularly given its debt-heavy structure.

Balance Sheet And Financial Health

Zoltav's balance sheet shows limited liquidity, with cash and equivalents of 25.9 million GBp against total debt of 1,683.9 million GBp. This high leverage, coupled with negative profitability, signals financial stress. The company's ability to service debt or fund future development hinges on improved operational cash generation or external financing.

Growth Trends And Dividend Policy

Despite its challenges, Zoltav paid a dividend of 1 GBp per share in FY 2020, which may reflect a commitment to shareholder returns or a strategic signal. Growth prospects depend on successful reserve development and commodity price recovery, though the company's high beta indicates amplified exposure to cyclical energy market trends.

Valuation And Market Expectations

With a market capitalization near zero, the market appears to assign minimal value to Zoltav's equity, likely due to its financial distress and operational risks. Investors may be pricing in significant uncertainty around its ability to monetize reserves or stabilize its financial position.

Strategic Advantages And Outlook

Zoltav's key advantage lies in its concentrated asset base with proven reserves, but geopolitical and operational risks in Russia overshadow this. The outlook remains cautious, dependent on commodity prices, debt management, and operational execution. Without a turnaround in profitability or external support, the company's long-term viability is uncertain.

Sources

Company description, financial data provided, and implied industry context.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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