investorscraft@gmail.com

Intrinsic ValueKelt Exploration Ltd. (KEL.TO)

Previous Close$7.80
Intrinsic Value
Upside potential
Previous Close
$7.80

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

Kelt Exploration Ltd. operates as an independent oil and gas exploration and production company, focusing on crude oil, natural gas, and natural gas liquids (NGLs) in northwestern Alberta and northeastern British Columbia. The company’s core revenue model is driven by the extraction and sale of hydrocarbons to third-party marketing firms, leveraging its strategically located reserves in the Montney and other prolific basins. Kelt’s asset base includes proved developed producing reserves of 43.9 million BOE, with significant upside from its total proved and probable reserves of 254.1 million BOE, positioning it as a mid-tier player in Canada’s energy sector. The company’s operational focus on low-decline, high-netback assets enhances its competitive edge in a volatile commodity price environment. Kelt’s market position is further strengthened by its disciplined capital allocation and cost-efficient operations, which are critical in navigating cyclical industry downturns. Unlike larger integrated peers, Kelt’s agility allows it to optimize production and capitalize on regional pricing differentials, though it remains exposed to broader macroeconomic risks affecting energy markets.

Revenue Profitability And Efficiency

In its latest fiscal year, Kelt reported revenue of CAD 468.4 million, with net income of CAD 45.4 million, reflecting a net margin of approximately 9.7%. The company’s diluted EPS stood at CAD 0.23, supported by stable production volumes and operational efficiency. Operating cash flow of CAD 209.1 million underscores its ability to generate liquidity, though capital expenditures of CAD 329.0 million indicate aggressive reinvestment for growth.

Earnings Power And Capital Efficiency

Kelt’s earnings power is tied to its ability to maintain low operating costs and high netbacks per BOE, critical in a capital-intensive industry. The company’s reinvestment ratio (capex-to-operating-cash-flow) of 1.6x suggests a focus on reserve replacement and production growth, albeit with moderate near-term free cash flow generation. Its lack of dividends aligns with a growth-oriented strategy.

Balance Sheet And Financial Health

Kelt’s balance sheet shows CAD 228,000 in cash and equivalents against total debt of CAD 111.1 million, indicating manageable leverage. The company’s debt-to-equity ratio appears conservative, supported by a market capitalization of CAD 1.35 billion. However, limited liquidity reserves may necessitate external financing for large-scale projects or commodity price shocks.

Growth Trends And Dividend Policy

Kelt’s growth is driven by reserve development and production optimization, with no current dividend payouts, reflecting a reinvestment-focused approach. The company’s proved plus probable reserves offer long-term upside, though near-term performance hinges on commodity prices and execution efficiency. Its zero-dividend policy may deter income-focused investors but aligns with capital appreciation goals.

Valuation And Market Expectations

Trading at a market cap of CAD 1.35 billion, Kelt’s valuation reflects its mid-tier status and growth potential. A beta of 0.598 suggests lower volatility relative to the broader energy sector, possibly due to its operational focus and reserve base. Investors likely price in steady production growth and disciplined cost management, though macro risks remain a key overhang.

Strategic Advantages And Outlook

Kelt’s strategic advantages include its high-quality asset base, cost discipline, and leverage to Montney basin economics. The outlook depends on commodity price stability and successful reserve conversion, with potential upside from operational efficiencies. However, regulatory and environmental pressures in Canada’s energy sector pose persistent challenges.

Sources

Company description, financials, and reserves data sourced from publicly disclosed filings and market data providers.

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