Header cover image

Rosebank Delays And High Capital Expenditures Will Strain Cash Flow In 2024

WA
Consensus Narrative from 8 Analysts

Published

February 12 2025

Updated

February 12 2025

Key Takeaways

  • Heavy capital investment and ongoing projects may strain cash flow and impact future revenue due to potential delays and cost overruns.
  • Integration challenges with Eni assets and market uncertainties could affect short-term profitability and future revenue continuity.
  • Enhanced operations and strategic investments position Ithaca Energy as a growth player, with improved financial stability, shareholder returns, and potential for increased revenues and earnings.

Catalysts

About Ithaca Energy
    Engages in the exploration, development, and production of oil and gas in the North Sea.
What are the underlying business or industry changes driving this perspective?
  • The high level of capital investment expected in the second half of 2024, which amounts to over $300 million, could potentially strain Ithaca Energy's cash flow in the near-term and lead to concerns about the sustainability of future revenue growth given its dependence on continual capital expenditures.
  • The company's ongoing projects, such as the Rosebank development and the Captain asset's investment for medium-term production, tie up significant resources and may face delays, impacting future revenues and potentially compressing net margins if costs overrun expected budgets.
  • The integration of the Eni assets and realization of synergies may take longer than anticipated, which might delay the expected financial benefits, affecting short-term profitability and thereby influencing earnings growth expectations.
  • The increased scale from the Eni business combination, while beneficial in terms of production capability, also increases the complexity and risk of operations, which could impact net margins due to potential inefficiencies or increased operating costs.
  • Market uncertainties surrounding the U.K. fiscal regime post-2030 and potential judicial reviews, like those affecting the Rosebank project, could create risks to Ithaca Energy's strategic projects, posing threats to revenue continuity and elevating long-term capital costs.

Ithaca Energy Earnings and Revenue Growth

Ithaca Energy Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Ithaca Energy's revenue will grow by 13.2% annually over the next 3 years.
  • Analysts assume that profit margins will shrink from 6.5% today to 3.7% in 3 years time.
  • Analysts expect earnings to reach $91.8 million (and earnings per share of $0.03) by about February 2028, down from $111.9 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $273.6 million in earnings, and the most bearish expecting $59.7 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 39.0x on those 2028 earnings, up from 24.7x today. This future PE is greater than the current PE for the GB Oil and Gas industry at 10.0x.
  • Analysts expect the number of shares outstanding to decline by 0.55% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 8.76%, as per the Simply Wall St company report.

Ithaca Energy Future Earnings Per Share Growth

Ithaca Energy Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The successful combination with Eni added scale to Ithaca Energy's operations and production, making it a growth player in the industry with increased production capacity, potentially leading to higher revenue and earnings.
  • Completion of a $2.25 billion refinancing at lower borrowing costs improved the company’s credit ratings, enhancing net margins by reducing financial expenses and providing strong liquidity for future investments.
  • Ithaca Energy’s robust cash flow generation and strategic hedging of gas prices have provided financial stability and risk mitigation, supporting continued earnings generation even in volatile market conditions.
  • Investments in high-quality and diverse assets, such as the Rosebank development and potential new exploration projects, position Ithaca for sustained production growth, potentially increasing future revenues.
  • The announcement of 2024 dividends, including a $200 million special dividend, underscores Ithaca's commitment to shareholder returns, supported by strong post-tax cash flows, reflecting potential stability in net margins.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of £1.382 for Ithaca Energy based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of £1.71, and the most bearish reporting a price target of just £1.13.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $2.5 billion, earnings will come to $91.8 million, and it would be trading on a PE ratio of 39.0x, assuming you use a discount rate of 8.8%.
  • Given the current share price of £1.35, the analyst price target of £1.38 is 2.3% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Fair Value
UK£1.4
1.4% overvalued intrinsic discount
Analyst Price Target Fair Value
Future estimation in
PastFuture-826m3b2014201720202023202520262028Revenue US$1.5bEarnings US$55.8m
% p.a.
Decrease
Increase
Current revenue growth rate
7.37%
Oil and Gas revenue growth rate
10.10%