investorscraft@gmail.com

Intrinsic ValueAfrica Oil Corp. (AOI.TO)

Previous Close$1.88
Intrinsic Value
Upside potential
Previous Close
$1.88

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

Africa Oil Corp. is a Canada-based exploration and development company focused on high-potential oil and gas assets across Africa, including Kenya, Nigeria, and South Africa. The company operates in the upstream energy sector, leveraging its deep-water production and development assets in Nigeria and Kenya, alongside a diversified exploration portfolio spanning Guyana, Namibia, Ethiopia, and the Senegal Guinea Bissau Joint Development Zone. Its strategy centers on acquiring and monetizing strategic hydrocarbon assets, often through partnerships with regional and international players. Africa Oil Corp. differentiates itself through its geographically diversified asset base, targeting both proven basins and frontier exploration opportunities. While not yet revenue-generating, its market position is underpinned by its stakes in producing assets like Nigeria’s deep-water fields, which provide long-term cash flow potential. The company’s focus on politically stable jurisdictions and partnerships with established operators mitigates some operational risks inherent in frontier exploration.

Revenue Profitability And Efficiency

Africa Oil Corp. reported no revenue in the latest fiscal period, reflecting its exploration-stage focus. The company posted a net loss of CAD 0.28 million, with diluted EPS of -CAD 0.0006, indicating minimal near-term earnings power. Operating cash flow was negative at CAD 40.9 million, highlighting significant pre-production expenditures. Capital efficiency metrics are unavailable due to the absence of revenue-generating operations.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its exploration-heavy portfolio, with no current revenue streams. Negative operating cash flow underscores high upfront costs associated with exploration activities. Capital efficiency is difficult to assess without production-linked cash flows, though its CAD 61.4 million cash position provides near-term liquidity for ongoing projects.

Balance Sheet And Financial Health

Africa Oil Corp. maintains a conservative balance sheet, with CAD 61.4 million in cash and equivalents against modest total debt of CAD 3.3 million. This low leverage position supports financial flexibility, though the lack of recurring revenue necessitates careful liquidity management. The company’s ability to fund exploration depends on further equity raises or asset monetization.

Growth Trends And Dividend Policy

Growth hinges on successful exploration and development of its African assets, particularly in Kenya and Nigeria. The company pays a dividend of CAD 0.085 per share, unusual for a pre-revenue explorer, likely funded by its cash reserves. This suggests a strategy to attract income-focused investors despite operational risks.

Valuation And Market Expectations

With a market cap of CAD 1.27 billion, the market appears to ascribe value to Africa Oil’s exploration potential and stakes in producing assets. The beta of 0.84 indicates lower volatility than the broader market, possibly reflecting investor confidence in its asset diversification.

Strategic Advantages And Outlook

Africa Oil Corp. benefits from a diversified asset base and partnerships in geopolitically stable regions. Its outlook depends on exploration success and commercialization of Kenyan and Nigerian assets. Near-term challenges include funding exploration without recurring revenue, while long-term upside lies in resource discoveries and development milestones.

Sources

Company filings, market 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