Vaalco Energy Inc /De/ (NYSE: EGY)

Sector: Energy Industry: Oil & Gas E&P CIK: 0000894627
Market Cap 276.49 Mn
P/B 1.15
P/E 8.66
P/S 1.32
ROIC (Qtr) -5.55
Div Yield % 1.30
Rev 1y % (Qtr) -56.53
Total Debt (Qtr) 147.75 Mn
Debt/Equity (Qtr) 0.29
Add ratio to table...

About

VAALCO Energy Inc., often recognized by its ticker symbol EGY, operates in the energy sector with a focus on the acquisition, exploration, development, and production of crude oil, natural gas, and NGLs in Africa. The company has established a significant presence in Gabon, Egypt, Canada, and Equatorial Guinea, with a diverse range of producing assets. In its main business activities, VAALCO Energy Inc. acquires rights to explore and produce hydrocarbons, then develops and operates these assets to generate revenue. The company's operations span...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 112.03M provides robust 0.76x coverage of total debt 147.75M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 950.43M provides 6.43x coverage of total debt 147.75M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 112.03M provides strong 19.46x coverage of stock compensation 5.76M, indicating sustainable incentive practices.
  • Operating cash flow of 112.03M provides exceptional 15.36x coverage of interest expenses 7.29M, showing strong debt service capability.
  • Strong operating cash flow of 112.03M provides 3.21x coverage of SG&A expenses 34.85M, showing efficient operational cost management.

Bear case

  • Operating cash flow of 112.03M barely covers its investment activities of (196.76M), with a coverage ratio of -0.57, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 112.03M provides thin coverage of dividend payments of (26.38M) with a -4.25 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Investment activities of (196.76M) provide weak support for R&D spending of 2.87M, which is -68.49x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 25.85M provide limited coverage of acquisition spending of (412000), which is -62.73x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High receivables of 116.14M relative to inventory of 8.96M (12.96 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Oil & Gas E&P
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 COP Conocophillips 136.62 Bn 17.10 2.22 23.44 Bn
2 CNQ Canadian Natural Resources Ltd 85.21 Bn 17.67 3.04 12.51 Bn
3 EOG Eog Resources Inc 66.33 Bn -60.48 8.67 8.13 Bn
4 FANG Diamondback Energy, Inc. 49.64 Bn -2,818.83 314.47 16.24 Bn
5 OXY Occidental Petroleum Corp /De/ 37.18 Bn 15.36 2.56 22.88 Bn
6 WDS Woodside Energy Group Ltd 34.64 Bn 11.73 2.51 -
7 TPL Texas Pacific Land Corp 29.74 Bn 126.16 78.66 0.02 Bn
8 DVN Devon Energy Corp/De 18.80 Bn 3.24 1.91 8.55 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.13 1.02
EV to Cash from Ops. EV/CFO 1.40 18.21
EV to Debt EV to Debt 0.86 54.57
EV to EBIT EV/EBIT 1.00 29.98
EV to EBITDA EV/EBITDA 0.81 19.64
EV to Free Cash Flow [EV/FCF] EV/FCF 2.37 39.33
EV to Market Cap EV to Market Cap 0.46 1.57
EV to Revenue EV/Rev 0.61 11.47
Price to Book Value [P/B] P/B 1.15 2.97
Price to Earnings [P/E] P/E 8.66 -25.98
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.09 26.80
Dividend Payout Ratio % Div Payout % (Qtr) 93.00 31.86
Dividend per Basic Share Div per Share (Qtr) 0.25 0.78
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -31.03 1.05
Interest Coverage Int. cover (Qtr) 9.99 -4.97
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -141.25 -533.65
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -73.82 52.06
Dividend Growth (1y) % Div 1y % (Qtr) 0.40 -5.45
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -65.34 6.14
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -34.54 105.89
EBIT Growth (1y) % EBIT 1y % (Qtr) -62.89 75.94
EBT Growth (1y) % EBT 1y % (Qtr) -65.96 17.44
EPS Growth (1y) % EPS 1y % (Qtr) -68.24 3.07
FCF Growth (1y) % FCF 1y % (Qtr) -313.03 -43.36
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -28.49 149.32
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.41 0.33
Cash Payout Ratio Cash Payout (Qtr) 0.09 0.07
Cash Ratio Cash Ratio (Qtr) 0.16 1.32
Current Ratio Curr Ratio (Qtr) 1.05 2.37
Debt to Equity Ratio Debt/Equity (Qtr) 0.29 0.34
Interest Cover Ratio Int Coverage (Qtr) 9.99 -4.97
Times Interest Earned Times Interest Earned (Qtr) 9.99 -4.97
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 48.50 16.19
EBIT Margin % EBIT Margin % (Qtr) 18.68 -16.83
EBT Margin % EBT Margin % (Qtr) 16.81 -24.06
Gross Margin % Gross Margin % (Qtr) 61.10 58.92
Net Profit Margin % Net Margin % (Qtr) 7.40 -28.75