investorscraft@gmail.com

Intrinsic ValueInternational Petroleum Corporation (IPCO.TO)

Previous Close$28.40
Intrinsic Value
Upside potential
Previous Close
$28.40

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

International Petroleum Corporation (IPC) operates as an upstream oil and gas exploration and production company with a geographically diversified asset base spanning Canada, Malaysia, and France. The company generates revenue primarily through the extraction and sale of crude oil and natural gas, leveraging its operational expertise to optimize production efficiency across its portfolio. IPC’s strategic focus on low-decline, high-netback assets positions it competitively within the mid-tier E&P sector, balancing stable cash flows with selective growth opportunities. The company’s presence in politically stable jurisdictions mitigates geopolitical risks while providing access to established infrastructure. IPC differentiates itself through disciplined capital allocation, targeting sustainable free cash flow generation rather than aggressive production growth. Its niche positioning allows it to capitalize on regional pricing differentials and operational synergies, though its smaller scale limits diversification compared to integrated majors. The company’s 2017 inception reflects a modern approach to portfolio management, unburdened by legacy liabilities that affect older peers.

Revenue Profitability And Efficiency

IPC reported FY revenue of CAD 913.2 million, with net income of CAD 102.2 million, reflecting a net margin of approximately 11.2%. The company’s diluted EPS of CAD 0.81 underscores its ability to convert production into earnings despite volatile commodity prices. Operating cash flow of CAD 266.1 million indicates robust cash generation, though significant capital expenditures (CAD -435.1 million) highlight its reinvestment priorities.

Earnings Power And Capital Efficiency

The company’s operating cash flow coverage of capital expenditures suggests a balanced approach to growth and shareholder returns. With no dividends distributed, IPC retains earnings to fund exploration and development, prioritizing reserve replacement and asset optimization. Its capital efficiency is evident in its ability to maintain positive net income amid cyclical industry pressures.

Balance Sheet And Financial Health

IPC maintains a moderate financial position with CAD 246.6 million in cash and equivalents against total debt of CAD 448.3 million, yielding a net debt position of CAD 201.7 million. This conservative leverage profile provides flexibility to navigate commodity price swings. The absence of dividends further strengthens liquidity, supporting ongoing capital programs without reliance on external financing.

Growth Trends And Dividend Policy

IPC’s growth strategy centers on organic production increases and selective acquisitions, as evidenced by its substantial capex outlays. The company has not instituted a dividend, opting instead to reinvest cash flows into high-return projects. This approach aligns with its focus on long-term value creation, though it may limit appeal to income-focused investors.

Valuation And Market Expectations

With a market cap of CAD 2.26 billion and a beta of 1.53, IPC trades with higher volatility than the broader market, reflecting its commodity-linked risk profile. Investors likely price in expectations of sustained oil price strength and execution on production targets, given its asset-level competitiveness.

Strategic Advantages And Outlook

IPC’s advantages include its low-decline asset base, geographic diversification, and disciplined capital strategy. The outlook hinges on successful reserve replenishment and operational efficiency gains. Commodity price trends and execution risk remain key variables, but the company’s lean structure positions it to adapt swiftly to market changes.

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