Loading...

Prospera Energy

OTCPK:GXRF.F
Snowflake Description

Slightly overvalued with imperfect balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
GXRF.F
OTCPK
CA$4M
Market Cap
  1. Home
  2. US
  3. Energy
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.
Price Volatility
GXRF.F
Industry
5yr Volatility vs Market

Value

 Is Prospera Energy undervalued based on future cash flows and its price relative to the stock market?

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.

OTCPK:GXRF.F Discounted Cash Flow Data Sources
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.

Calculation of Discount Rate/ Cost of Equity for OTCPK:GXRF.F
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.

OTCPK:GXRF.F DCF 1st Stage: Next 10 year cash flow forecast
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
OTCPK:GXRF.F DCF 2nd Stage: Terminal Value
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
OTCPK:GXRF.F Total Equity Value
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$1.49
OTCPK:GXRF.F Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in OTCPK:GXRF.F represents 0.86x of TSXV:PEI
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.86x
Value per Share
(Listing Adjusted, USD)
= Value per Share (CAD) x Listing Adjustment Factor
= CA$ 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.
Intrinsic value
>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
OTCPK:GXRF.F PE (Price to Earnings) Ratio Data Sources
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.

OTCPK:GXRF.F PE (Price to Earnings) Ratio Calculation
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
OTCPK:GXRF.F PEG (Price to Earnings to Growth) Ratio Data Sources
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
OTCPK:GXRF.F PB (Price to Book) Ratio Data Sources
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
OTCPK:GXRF.F PB (Price to Book) Ratio Calculation
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:
  1. 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. )
  2. 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)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Oil and Gas industry average (and greater than 0)? (1 check)
  5. 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

 How is Prospera Energy expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

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!
Annual Growth Rate
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
OTCPK:GXRF.F Future Growth Rates Data Sources
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
OTCPK:GXRF.F Analysts Growth Expectations Data Sources
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 numbers in CAD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:GXRF.F Past Financials Data
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.

Super high growth metrics
High Growth Checks
  • Unable to determine if Prospera Energy is high growth as no earnings estimate data is available.
  • Unable to determine if Prospera Energy is high growth as no revenue estimate data is available.
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
OTCPK:GXRF.F Past and Future Earnings per Share
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.

OTCPK:GXRF.F Past Financials Data
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.

Next steps:

  1. Take a look at our analysis of GXRF.F’s management and see if the CEO’s compensation is within a reasonable range, who is on the board and if insiders have been trading lately.
  2. Prospera Energy's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Energy companies here
  3. While we do not consider unaudited financials to be a reliable enough to include in our analysis, you can access them on the OTC Markets Website. If you are looking for more of a qualitative research into the company, you can access Prospera Energy's filings and announcements here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Prospera Energy's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
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.

OTCPK:GXRF.F Past Revenue, Cash Flow and Net Income Data
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
Past performance checks
We assess Prospera Energy's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Oil and Gas industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
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.
Net Worth
  • 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.

OTCPK:GXRF.F Past Debt and Equity Data
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
Financial health checks
We assess Prospera Energy's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Prospera Energy has a total score of 2/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. 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
Dividend payments
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
OTCPK:GXRF.F Annualized Past and Future Dividends
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.
Current Payout to shareholders
What portion of Prospera Energy's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Prospera Energy has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Prospera Energy's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. 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)
  7. 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

 What is the CEO of Prospera Energy's salary, the management and board of directors tenure and is there insider trading?

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 Trading
  • No 3 month insider trading information.
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
Management checks
We assess Prospera Energy's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. 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.

News

Simply Wall St News

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
Staff numbers
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.