Prospera Energy
OTCPK:GXRF.F
GXRF.F
OTCPK
CA$4M
Market Cap
Company description
Prospera Energy Inc., a natural resources company, acquires, explores for, and develops petroleum and natural gas properties primarily in Canada. The last earnings update was 22 days ago. More info.
Add to Portfolio Compare Print
GXRF.F Share Price and Events
7 Day Returns
24%
OTCPK:GXRF.F
0.9%
US Oil and Gas
1.6%
US Market
1 Year Returns
-7.9%
OTCPK:GXRF.F
-17.5%
US Oil and Gas
2.6%
US Market
GXRF.F Shareholder Return
| 7 Day | 30 Day | 90 Day | 1 Year | 3 Year | 5 Year | |
|---|---|---|---|---|---|---|
| Prospera Energy (GXRF.F) | 24% | - | - | -7.9% | 61.3% | - |
| US Oil and Gas | 0.9% | -4.9% | -3.1% | -17.5% | -0.8% | -32.9% |
| US Market | 1.6% | -1.7% | 2.1% | 2.6% | 38.5% | 41.4% |
1 Year Return vs Industry and Market
- GXRF.F outperformed the Oil and Gas industry which returned -17.5% over the past year.
- GXRF.F underperformed the Market in United States of America which returned 2.6% over the past year.
Value
Value is all about what a company is worth versus what price it is
available for. If you went into a grocery store and all the bananas were on sale
at half price, they could be considered
undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current
share
price of
Prospera Energy
to its discounted cash flow analysis.value.The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data
Below are the data sources, inputs and calculation used to determine the intrinsic value for Prospera Energy.
| Data Point | Source | Value |
|---|---|---|
| Valuation Model | 2 Stage Free Cash Flow to Equity | |
| Levered Free Cash Flow | Extrapolated from most recent financials. | See below |
| Discount Rate (Cost of Equity) | See below | 11.5% |
| Perpetual Growth Rate | 10-Year US Government Bond Rate | 2.7% |
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.
| Data Point | Calculation/ Source | Result |
|---|---|---|
| Risk-Free Rate | 10-Year US Govt Bond Rate | 2.7% |
| Equity Risk Premium | S&P Global | 6% |
| Oil and Gas Unlevered Beta | Simply Wall St/ S&P Global | 0.9 |
| Re-levered Beta | = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.9 (1 + (1- 26.5%) (121.92%)) |
1.473 |
| Levered Beta | Levered Beta limited to 0.8 to 2.0 (practical range for a stable firm) |
1.47 |
| Discount Rate/ Cost of Equity |
= Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.473 * 5.96%) |
11.51% |
Discounted Cash Flow Calculation for OTCPK:GXRF.F using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for Prospera Energy is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
| Levered FCF (CAD, Millions) | Source |
Present Value Discounted (@ 11.51%) |
|
|---|---|---|---|
| 2019 | 1.60 | Est @ 96.64% | 1.43 |
| 2020 | 2.69 | Est @ 68.47% | 2.16 |
| 2021 | 4.00 | Est @ 48.75% | 2.89 |
| 2022 | 5.40 | Est @ 34.94% | 3.49 |
| 2023 | 6.77 | Est @ 25.28% | 3.93 |
| 2024 | 8.02 | Est @ 18.51% | 4.17 |
| 2025 | 9.13 | Est @ 13.78% | 4.26 |
| 2026 | 10.08 | Est @ 10.46% | 4.22 |
| 2027 | 10.90 | Est @ 8.14% | 4.09 |
| 2028 | 11.61 | Est @ 6.52% | 3.91 |
| Present value of next 10 years cash flows | CA$34.55 | ||
| Calculation | Result | |
|---|---|---|
| Terminal Value |
= FCF2028
× (1 + g) ÷ (Discount Rate – g)
= CA$11.61 × (1 + 2.73%) ÷ (11.51% – 2.73%) |
CA$135.91 |
| Present Value of Terminal Value |
= Terminal Value ÷ (1 + r)10
= CA$135.91 ÷ (1 + 11.51%)10 |
CA$45.73 |
| Calculation | Result | |
|---|---|---|
| Total Equity Value |
= Present value of next 10 years cash flows +
Terminal Value
= CA$34.55 + CA$45.73 |
CA$80.28 |
| Equity Value per Share (CAD) |
= Total value / Shares Outstanding
= CA$80.28 / 53.75 |
CA$1.49 |
| Calculation | Result | |
|---|---|---|
| Non-primary Listing Adjustment Factor |
1 share in OTCPK:GXRF.F
represents 0.86x
of
TSXV:PEI
(This could be a different class, a depositary receipt, a different currency, or all of these things.) |
0.86x |
| Value per Share (Listing Adjusted, USD) |
= Value per Share (CAD) x Listing Adjustment Factor
= CA$ 1.49 x 0.86 |
$1.28 |
| Value per share (USD) | From above. | $1.28 |
| Current discount | Discount to share price of
$0.06
= -1 x ($0.06 - $1.28) / $1.28 |
95% |
Learn more about our DCF calculations in Simply Wall St’s analysis model .
Current Discount
Amount off the current price
Prospera Energy
is available for.
>50%
Share price is
$0.06
vs Future cash flow value of
$1.28
Current Discount Checks
For
Prospera Energy
to be considered undervalued it must be available for at least 20% below the
current price. Less than 40% is even better.
- Prospera Energy's share price is below the future cash flow value, and at a moderate discount (> 20%).
- Prospera Energy's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.The amount the stock market is willing to pay for Prospera Energy's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are
Prospera Energy's earnings available for a low price, and how does
this compare to other companies in the same industry?
Raw Data
| Data Point | Source | Value |
|---|---|---|
| Earnings Per Share * | Company Filings (2018-12-31) in CAD | CA$-0.18 |
| TSXV:PEI Share Price ** | TSXV (2019-05-17) in CAD | CA$0.08 |
| United States of America Oil and Gas Industry PE Ratio | Median Figure of 101 Publicly-Listed Oil and Gas Companies | 13.25x |
| United States of America Market PE Ratio | Median Figure of 3,087 Publicly-Listed Companies | 17.74x |
* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.
** Primary Listing of Prospera Energy.
| Calculation | Outcome | |
|---|---|---|
| PE Ratio | = TSXV:PEI Share Price ÷ EPS (both in CAD) = 0.08 ÷ -0.18 |
-0.41x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Prospera Energy is loss making, we can't compare its value to the US Oil and Gas industry average.
- Prospera Energy is loss making, we can't compare the value of its earnings to the United States of America market.
Price based on expected Growth
Does
Prospera Energy's expected growth come at a high price?
Raw Data
| Data Point | Source | Value |
|---|---|---|
| PE Ratio | See PE Ratio Section | -0.41x |
| Net Income Annual Growth Rate | See Future Growth Section. Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts |
Not available |
| United States of America Oil and Gas Industry PEG Ratio | Median Figure of 76 Publicly-Listed Oil and Gas Companies | 0.52x |
| United States of America Market PEG Ratio | Median Figure of 2,123 Publicly-Listed Companies | 1.53x |
*Line of best fit is calculated by linear regression .
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Unable to calculate PEG ratio for Prospera Energy, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on
Prospera Energy's
assets?
Raw Data
| Data Point | Source | Value |
|---|---|---|
| Book Value per Share | Company Filings (2018-12-31) in CAD | CA$-0.16 |
| TSXV:PEI Share Price * | TSXV (2019-05-17) in CAD | CA$0.08 |
| United States of America Oil and Gas Industry PB Ratio | Median Figure of 196 Publicly-Listed Oil and Gas Companies | 1.09x |
| United States of America Market PB Ratio | Median Figure of 5,202 Publicly-Listed Companies | 1.84x |
| Calculation | Outcome | |
|---|---|---|
| PB Ratio | = TSXV:PEI Share Price ÷ Book Value per Share (both in CAD) = 0.08 ÷ -0.16 |
-0.47x |
* Primary Listing of Prospera Energy.
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Prospera Energy has negative assets, we can't compare the value of its assets to the US Oil and Gas industry average.
X
Value checks
We assess Prospera Energy's value by looking at:- Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
- Is the PE ratio less than the market average, and/ or less than the Oil and Gas industry average (and greater than 0)? (2 checks)
- Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
- Is the PB ratio less than the Oil and Gas industry average (and greater than 0)? (1 check) Prospera Energy has a total score of 2/6, see the detailed checks below.
Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.
Full details on the Value part of the Simply Wall St company analysis model.
Future Performance
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Prospera Energy has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Show me the analysis anyway
The future performance of a company is measured in the same way as past
performance, by looking at estimated
growth
and how much profit it is expected to make.Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
13%
Expected Oil and Gas industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is
Prospera Energy
expected to grow at an
attractive
rate?
- Unable to compare Prospera Energy's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
- Unable to compare Prospera Energy's earnings growth to the United States of America market average as no estimate data is available.
- Unable to compare Prospera Energy's revenue growth to the United States of America market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
| Data Point | Source | Value (per year) |
|---|---|---|
| United States of America Oil and Gas Industry Earnings Growth Rate | Market Cap Weighted Average | 13% |
| United States of America Oil and Gas Industry Revenue Growth Rate | Market Cap Weighted Average | 4.5% |
| United States of America Market Earnings Growth Rate | Market Cap Weighted Average | 13.8% |
| United States of America Market Revenue Growth Rate | Market Cap Weighted Average | 7.3% |
*Line of best fit is calculated by linear regression .
Industry and Market average data is calculated daily.
Learn more about our growth rate calculations in Simply Wall St’s analysis model.
Analysts growth expectations
Raw Data
All numbers in CAD Millions and using
Trailing twelve months (TTM)
annual period rather than quarterly.
| Data Point | Source | Value |
|---|---|---|
| Past Financials | Company Filings (4 months ago) | See Below |
| Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
| Date (Data in CAD Millions) | Revenue | Cash Flow | Net Income * |
|---|---|---|---|
| 2018-12-31 | 3 | 1 | -7 |
| 2018-09-30 | 3 | 1 | -1 |
| 2018-06-30 | 2 | 0 | -1 |
| 2018-03-31 | 2 | 0 | -2 |
| 2017-12-31 | 2 | 0 | -2 |
| 2017-09-30 | 2 | 0 | -2 |
| 2017-06-30 | 2 | 0 | -2 |
| 2017-03-31 | 2 | 0 | -2 |
| 2016-12-31 | 2 | 0 | -2 |
| 2016-09-30 | 2 | 0 | -3 |
| 2016-06-30 | 2 | 0 | -3 |
| 2016-03-31 | 2 | 1 | -3 |
*GAAP earnings excluding extraordinary items.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
Raw Data
| Data Point | Source | Value |
|---|---|---|
| Past Financials | Company Filings (4 months ago) | See Below |
| Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
All data from Prospera Energy Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
| Date (Data in CAD Millions) | EPS * |
|---|---|
| 2018-12-31 | -0.18 |
| 2018-09-30 | -0.04 |
| 2018-06-30 | -0.02 |
| 2018-03-31 | -0.07 |
| 2017-12-31 | -0.08 |
| 2017-09-30 | -0.08 |
| 2017-06-30 | -0.07 |
| 2017-03-31 | -0.08 |
| 2016-12-31 | -0.09 |
| 2016-09-30 | -0.16 |
| 2016-06-30 | -0.19 |
| 2016-03-31 | -0.20 |
*GAAP earnings excluding extraordinary items.
Performance in 3 years
In the same way as past performance we look at the future estimated return
(profit) compared to the available
funds. We do this looking forward 3 years.
- Unable to establish if Prospera Energy will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Prospera Energy has a total score of 0/6, see the detailed checks below.
Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.
Full details on the Future part of the Simply Wall St company analysis model.
Future performance checks
We assess Prospera Energy's future performance by looking at:- Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
- Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
- Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
- Is the annual earnings growth rate expected to be above 20%? (1 check)
- Is the annual revenue growth rate expected to be above 20%? (1 check)
- Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Prospera Energy has a total score of 0/6, see the detailed checks below.
Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.
Full details on the Future part of the Simply Wall St company analysis model.
Past Performance
How has Prospera Energy performed over the past 5 years?
The past performance of a company can be measured by how much
growth
it has experienced and how much profit it makes relative to the funds and assets
it has available.
Past earnings growth
Below we compare
Prospera Energy's growth in the last year to its industry (Oil and Gas).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it
has maintained that growth in the year.
- Prospera Energy does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
- Unable to compare Prospera Energy's 1-year earnings growth to the 5-year average as it is not currently profitable.
- Unable to compare Prospera Energy's 1-year growth to the US Oil and Gas industry average as it is not currently profitable.
Earnings and Revenue History
Prospera Energy's
revenue
and
profit
over the past 5 years is shown below, any years where they have experienced a
loss will show up in red.
Raw Data
All data from Prospera Energy Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
| Date (Data in CAD Millions) | Revenue | Net Income * | G+A Expenses | R&D Expenses |
|---|---|---|---|---|
| 2018-12-31 | 2.85 | -6.92 | 0.47 | |
| 2018-09-30 | 2.51 | -1.32 | 0.47 | |
| 2018-06-30 | 1.67 | -0.58 | 0.58 | |
| 2018-03-31 | 1.54 | -1.90 | 0.64 | |
| 2017-12-31 | 1.63 | -1.96 | 0.69 | |
| 2017-09-30 | 1.80 | -1.61 | 0.69 | |
| 2017-06-30 | 1.93 | -1.66 | 0.67 | |
| 2017-03-31 | 1.92 | -1.61 | 0.55 | |
| 2016-12-31 | 1.76 | -1.74 | 0.52 | |
| 2016-09-30 | 1.65 | -2.95 | 0.59 | |
| 2016-06-30 | 1.74 | -2.86 | 0.59 | |
| 2016-03-31 | 2.12 | -2.83 | 0.77 | |
| 2015-12-31 | 2.34 | -2.87 | 0.79 | |
| 2015-09-30 | 2.84 | -1.55 | 0.75 | |
| 2015-06-30 | 3.61 | -1.29 | 0.85 | |
| 2015-03-31 | 5.17 | -0.30 | 0.88 | |
| 2014-12-31 | 4.02 | 0.28 | 0.88 | |
| 2014-09-30 | 3.46 | -0.41 | 0.75 | |
| 2014-06-30 | 2.70 | -0.38 | 0.71 | |
| 2014-03-31 | 0.65 | -1.00 | 0.58 | |
| 2013-12-31 | 1.53 | -0.82 | 0.56 | |
| 2013-09-30 | 1.50 | -1.15 | 0.68 | |
| 2013-06-30 | 1.33 | -1.15 | 0.64 | |
| 2013-03-31 | 1.29 | -1.15 | 0.62 | |
| 2012-12-31 | 1.34 | -1.42 | 0.62 | |
| 2012-09-30 | 0.85 | 0.16 | 0.48 | |
| 2012-06-30 | 0.77 | 0.11 | 0.47 |
*GAAP earnings excluding extraordinary items.
Performance last year
We want to ensure a company is making the most of what it has available. This is
done by comparing the return (profit) to a company's available
funds,
assets
and
capital.
- It is difficult to establish if Prospera Energy has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) due to its liabilities exceeding its assets.
- It is difficult to establish if Prospera Energy has efficiently used its assets last year compared to the US Oil and Gas industry average (Return on Assets) as it is loss-making.
- It is difficult to establish if Prospera Energy improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Prospera Energy has a total score of 0/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
Full details on the Past part of the Simply Wall St company analysis model.
Past performance checks
We assess Prospera Energy's performance over the past 5 years by checking for:- Has earnings increased in past 5 years? (1 check)
- Has the earnings growth in the last year exceeded that of the Oil and Gas industry? (1 check)
- Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
- Is the Return on Equity (ROE) higher than 20%? (1 check)
- Is the Return on Assets (ROA) above industry average? (1 check)
- Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
Prospera Energy has a total score of 0/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
Full details on the Past part of the Simply Wall St company analysis model.
Health
How is Prospera Energy's financial health and their level of debt?
A company's financial position is much like your own financial position,
it includes everything you own
(assets)
and owe
(liabilities).The boxes below represent the relative size of what makes up Prospera Energy's finances.
The net worth of a company is the difference between its assets and liabilities.
- Prospera Energy's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
- Prospera Energy's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of
Prospera Energy's finances. If any of them are yellow this
indicates they may be out of proportion and red means they relate to one of the
checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
- High level of physical assets or inventory.
- Prospera Energy has negative shareholder equity (liabilities exceed assets) therefore debt is not covered by short term assets.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t
bad,
however if the debt is too high, or the company can’t afford to pay the interest
on its debts this may have impacts in the future.The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.
If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data
All data from Prospera Energy Company Filings, last reported 4 months ago.
| Date (Data in CAD Millions) | Total Equity | Total Debt | Cash & Short Term Investments |
|---|---|---|---|
| 2018-12-31 | -7.38 | 4.92 | 0.18 |
| 2018-09-30 | -1.16 | 5.25 | 0.00 |
| 2018-06-30 | -0.16 | 5.52 | 0.00 |
| 2018-03-31 | -1.92 | 5.39 | 0.00 |
| 2017-12-31 | -1.83 | 5.27 | 0.13 |
| 2017-09-30 | -0.79 | 4.82 | 0.02 |
| 2017-06-30 | -0.61 | 4.67 | 0.12 |
| 2017-03-31 | -0.37 | 4.67 | 0.03 |
| 2016-12-31 | -0.13 | 4.67 | 0.03 |
| 2016-09-30 | 0.50 | 4.57 | 0.04 |
| 2016-06-30 | 0.55 | 4.57 | 0.08 |
| 2016-03-31 | 0.72 | 4.56 | 0.01 |
| 2015-12-31 | 1.09 | 4.50 | 0.01 |
| 2015-09-30 | 2.99 | 4.70 | 0.01 |
| 2015-06-30 | 3.21 | 4.82 | 0.02 |
| 2015-03-31 | 3.04 | 5.59 | 0.04 |
| 2014-12-31 | 3.46 | 5.40 | 0.05 |
| 2014-09-30 | 4.03 | 5.82 | 0.04 |
| 2014-06-30 | 3.97 | 6.52 | 0.02 |
| 2014-03-31 | 2.76 | 1.24 | 0.02 |
| 2013-12-31 | 2.59 | 0.95 | 0.02 |
| 2013-09-30 | 3.46 | 1.14 | 0.03 |
| 2013-06-30 | 3.37 | 1.38 | 0.02 |
| 2013-03-31 | 3.37 | 0.00 | 0.79 |
| 2012-12-31 | 3.03 | 0.00 | 0.10 |
| 2012-09-30 | 4.62 | 0.00 | 0.67 |
| 2012-06-30 | 4.50 | 0.00 | 0.58 |
- Prospera Energy has negative shareholder equity (liabilities exceed assets), this is a more serious situation compared with a high debt level.
- Irrelevant to check if Prospera Energy's debt level has increased considering it has negative shareholder equity.
CASH RUNWAY ANALYSIS
For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.
- Whilst loss making Prospera Energy has sufficient cash runway for more than 3 years if it maintains the current positive free cash flow level.
- Whilst loss making Prospera Energy has sufficient cash runway for more than 3 years, due to free cash flow being positive and growing by 48.2% per year.
X
Full details on the Health part of the Simply Wall St company analysis model.
Financial health checks
We assess Prospera Energy's financial health by checking for:- Are short term assets greater than short term liabilities? (1 check)
- Are short term assets greater than long term liabilities? (1 check)
- Has the debt to equity ratio increased in the past 5 years? (1 check)
- Is the debt to equity ratio over 40%? (1 check)
- Is the debt covered by operating cash flow? (1 check)
- Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check) Prospera Energy has a total score of 2/6, see the detailed checks below.
- Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
- Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
Full details on the Health part of the Simply Wall St company analysis model.
Dividends
What is Prospera Energy's current dividend yield, its reliability and sustainability?
Dividends are regular cash payments to you from the company, similar to a
bank paying you interest on a savings account.
Annual Dividend Income
0%
Current annual income from
Prospera Energy
dividends.
If you bought
$2,000 of
Prospera Energy
shares you are expected to receive
$0
in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you
can get in a
savings account?
It is up there with the
best dividend paying companies?
- Unable to evaluate Prospera Energy's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
- Unable to evaluate Prospera Energy's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not
wildly increasing/decreasing each year. This graph shows you the historical rate
to count toward your assessment of the stock.We also check to see if the dividend has increased in the past 10 years.
Raw Data
| Data Point | Source | Value |
|---|---|---|
| Past Annualized Dividend Yield | S&P Global Market Data | See Below |
| Past Dividends per Share | Company Filings/ Annualized Dividend Payments | See Below |
| Future Dividends per Share Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
| United States of America Oil and Gas Industry Average Dividend Yield | Market Cap Weighted Average of 66 Stocks | 3.7% |
| United States of America Market Average Dividend Yield | Market Cap Weighted Average of 2003 Stocks | 2.5% |
| United States of America Minimum Threshold Dividend Yield | 10th Percentile | 0.8% |
| United States of America Bottom 25% Dividend Yield | 25th Percentile | 1.5% |
| United States of America Top 25% Dividend Yield | 75th Percentile | 3.7% |
Industry and Market average data is calculated daily.
Note all dividend per share amounts are annualized and not quarterly or other period.
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Unable to perform a dividend volatility check as Prospera Energy has not reported any payouts.
- Unable to verify if Prospera Energy's dividend has been increasing as the company has not reported any payouts.
X
Full details on the Dividends part of the Simply Wall St company analysis model.
Income/ dividend checks
We assess Prospera Energy's dividend by checking for:- Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
- Is current dividend yield above the bottom 25% of dividend payers? (1 check)
- Is current dividend yield above the top 25% of dividend payers? (1 check)
- Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
- If they have paid a dividend for 10 years has it increased in this time? (1 check)
- How sustainable is the dividend, can Prospera Energy afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks) Prospera Energy has a total score of 0/6, see the detailed checks below.
Full details on the Dividends part of the Simply Wall St company analysis model.
Management
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
CEO
Burkhard
Franz
| COMPENSATION | CA$60,000 |
| AGE | 69 |
| TENURE AS CEO | 10.2 years |
CEO Bio
Mr. Burkhard Viktord Franz has been the President of Georox Resources Inc. (also called as Oromonte Resources Inc.) since July 11, 2006 and has been its Chief Executive Officer since March 2009. Mr. Franz served as the Chief Executive Officer at TrinCan Capital Corp. from August 2010 to March 2014 and served as its President from August 2010 to December 27, 2013. He served as the Interim Chief Financial Officer of Georox Resources Inc. from July 27, 2006 to September 2006. He served as the Chief Financial Officer of TrinCan Capital Corp. until August 2010 and served as its Company Secretary. Mr. Franz served as the President, Chief Executive Officer, Chief Financial Officer and Secretary of Apex Capital Corp. from 2004 to October 6, 2007. He served as Chief Executive Officer, President, Chief Financial Officer and Secretary of Traxion Energy Inc. He has played a key role in the recent recapitalization of Oromonte Resources Inc. and positioning it for the exploitation and mining of the Nambija Property. He was Founder of Schwanberg International Inc. (now Mystique Energy Inc.), and served as its President and Chief Executive Officer from June 1998 to December 2003. He serves as the Chairman of Mystique Energy Incorporated. He served as the Chairman of Maskal Energy Ltd. from January 20, 2010. He served as Chairman of the Board at Angel Bioventures Inc. He has been a Director of Georox Resources Inc. since January 4, 2006. Mr. Franz served as a Director and officer of a number of corporations. He served as a Director of TrinCan Capital Corp. from August 24, 2007 to June 20, 2014. He served as a Director of Maskal Energy Ltd. from January 20, 2010 to August 2010. He served as a Director of Traxion Energy Inc., Anglo Canadian Oil Corp. and Apex Capital Corp. Mr. Franz serves as a Director at Greenstone Capital Corp. He graduated as an Engineer from the Raumberg, Austria State College department of agriculture in 1972.
CEO Compensation
- Burkhard's compensation has been consistent with company performance over the past year, both up more than 20%.
- Burkhard's remuneration is lower than average for companies of similar size in United States of America.
Management Team Tenure
Average tenure of the Prospera Energy management team in years:
10.1
Average Tenure
- The average tenure for the Prospera Energy management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team
Burkhard Franz
TITLE
CEO, President & Director
COMPENSATION
CA$60K
AGE
69
TENURE
10.2 yrs
Savi Franz
TITLE
Chief Financial Officer
COMPENSATION
CA$84K
TENURE
10.1 yrs
Glenn Thunberg
TITLE
Vice President of Production and Operations
TENURE
0.8 yrs
Boris Yepez
TITLE
Head of Geologist
Randy Clarkson
TITLE
Consultant
TENURE
12.8 yrs
Sarshar Ahmad
TITLE
Consultant
TENURE
0.5 yrs
Board of Directors Tenure
Average tenure and age of the Prospera Energy board of directors in years:
13
Average Tenure
64
Average Age
- The average tenure for the Prospera Energy board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors
Daryl Fridhandler
TITLE
Chairman of the Board
AGE
61
TENURE
12.9 yrs
Burkhard Franz
TITLE
CEO, President & Director
COMPENSATION
CA$60K
AGE
69
TENURE
13.3 yrs
Lorraine McVean
TITLE
Independent Director
AGE
64
TENURE
13 yrs
Who owns this company?
Recent Insider Transactions
| Announced | Type | Name | Entity | Role | Start | End | Shares | Max Price ($) | Value ($) | |
|---|---|---|---|---|---|---|---|---|---|---|
| 29. Mar 19 | Buy | Zigma Inc. | Company | 25. Mar 19 | 25. Mar 19 | 80,000 | $0.04 | $2,980 | ||
| 31. Jan 19 | Buy | Zigma Inc. | Company | 28. Jan 19 | 28. Jan 19 | 3,000,000 | $0.04 | $113,106 | ||
| 30. Jan 19 | Sell | Burkhard Franz | Individual | 28. Jan 19 | 28. Jan 19 | -1,950,000 | $0.04 | $-80,870 | ||
| 30. Jan 19 | Buy | Burkhard Franz | Individual | 28. Jan 19 | 28. Jan 19 | 3,000,000 | $0.04 | $113,106 | ||
| 29. Jan 19 | Buy | Zigma Inc. | Company | 24. Jan 19 | 24. Jan 19 | 185,000 | $0.03 | $6,238 | ||
| 01. Jan 19 | Buy | Zigma Inc. | Company | 27. Dec 18 | 31. Dec 18 | 17,000 | $0.03 | $561 | ||
| 17. Dec 18 | Buy | Zigma Inc. | Company | 13. Dec 18 | 13. Dec 18 | 30,000 | $0.05 | $1,572 | ||
| 06. Dec 18 | Buy | Burkhard Franz | Individual | 05. Dec 18 | 05. Dec 18 | 170,000 | $0.05 | $8,596 | ||
| 05. Dec 18 | Buy | Zigma Inc. | Company | 03. Dec 18 | 05. Dec 18 | 50,000 | $0.05 | $2,430 | ||
| 03. Dec 18 | Buy | Zigma Inc. | Company | 30. Nov 18 | 30. Nov 18 | 50,000 | $0.07 | $3,382 | ||
| 27. Nov 18 | Buy | Zigma Inc. | Company | 27. Nov 18 | 27. Nov 18 | 100,000 | $0.10 | $10,161 | ||
| 27. Nov 18 | Buy | Burkhard Franz | Individual | 27. Nov 18 | 27. Nov 18 | 60,000 | $0.10 | $5,871 | ||
| 26. Nov 18 | Sell | Sarshar Ahmad | Individual | 22. Nov 18 | 22. Nov 18 | -504,000 | $0.12 | $-61,019 | ||
| 02. Nov 18 | Buy | Burkhard Franz | Individual | 31. Oct 18 | 31. Oct 18 | 64,000 | $0.03 | $1,947 | ||
| 26. Oct 18 | Buy | Burkhard Franz | Individual | 26. Oct 18 | 26. Oct 18 | 50,000 | $0.03 | $1,526 | ||
| 06. Oct 18 | Buy | Burkhard Franz | Individual | 05. Oct 18 | 05. Oct 18 | 80,000 | $0.03 | $2,473 | ||
| 04. Oct 18 | Buy | Burkhard Franz | Individual | 02. Oct 18 | 02. Oct 18 | 61,000 | $0.04 | $2,381 | ||
| 01. Oct 18 | Buy | Zigma Inc. | Company | 28. Sep 18 | 28. Sep 18 | 100,000 | $0.03 | $3,481 | ||
| 30. May 18 | Buy | Burkhard Franz | Individual | 28. May 18 | 28. May 18 | 2,000,000 | $0.04 | $76,834 | ||
X
Note: We use the top 6 management executives and board members in our calculations.
Note 2: Insider trading include any internal stakeholders and these transactions .
Full details on the Management part of the Simply Wall St company analysis model.
Management checks
We assess Prospera Energy's management by checking for:- Is the CEO's compensation unreasonable compared to market cap? (1 check)
- Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
- Is the average tenure of the management team less than 2 years? (1 check)
- Is the average tenure of the board of directors team less than 3 years? (1 check) Prospera Energy has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.
Note: We use the top 6 management executives and board members in our calculations.
Note 2: Insider trading include any internal stakeholders and these transactions .
Full details on the Management part of the Simply Wall St company analysis model.
Company Info
Description
Prospera Energy Inc., a natural resources company, acquires, explores for, and develops petroleum and natural gas properties primarily in Canada. It primarily holds interests in Cuthbert, Luseland, and HeartsHill properties in western Saskatchewan; and Cuthbert property in eastern Alberta. The company was formerly known as Georox Resources Inc. and changed its name to Prospera Energy Inc. in July 2018. Prospera Energy Inc. was incorporated in 2003 and is headquartered in Calgary, Canada.
Details
| Name: | Prospera Energy Inc. |
| GXRF.F | |
| Exchange: | OTCPK |
| Founded: | 2003 |
| CA$3,004,039 | |
| 53,752,278 | |
| Website: | http://www.prosperaenergy.com |
| Address: |
Prospera Energy Inc. 1300–8th Street SW, Suite 700, Calgary, Alberta, T2R 1B2, Canada |
Listings
| Exchange Symbol | Ticker Symbol | Security | Exchange | Country | Currency | Listed on | |
|---|---|---|---|---|---|---|---|
| TSXV | PEI | Common Shares | TSX Venture Exchange | CA | CAD | 06. Apr 2005 | |
| OTCPK | GXRF.F | Common Shares | Pink Sheets LLC | US | USD | 06. Apr 2005 | |
| DB | OF6B | Common Shares | Deutsche Boerse AG | DE | EUR | 06. Apr 2005 |
Number of employees
Current staff
0
Prospera Energy
employees.
Industry
| Oil and Gas Exploration and Production | |
| Energy |
Company Analysis and Financial Data Status
| Area | Date (UTC time) |
|---|---|
| Company Analysis updated: | 2019/05/22 06:39 |
| End of day share price update: | 2019/05/17 00:00 |
| Last earnings filing: | 2019/04/30 |
| Last earnings reported: | 2018/12/31 |
| Last annual earnings reported: | 2018/12/31 |
All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.
