First Time Loading...

I3 Energy PLC
LSE:I3E

Watchlist Manager
I3 Energy PLC Logo
I3 Energy PLC
LSE:I3E
Watchlist
Price: 12.18 GBX 0.16% Market Closed
Updated: Apr 18, 2024

Intrinsic Value

i3 Energy Plc is an independent oil and gas company. [ Read More ]

The intrinsic value of one I3E stock under the Base Case scenario is 20.03 GBX. Compared to the current market price of 12.18 GBX, I3 Energy PLC is Undervalued by 39%.

Key Points:
I3E Intrinsic Value
Base Case
20.03 GBX
Undervaluation 39%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
I3 Energy PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling I3E stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
I3 Energy PLC

Provide an overview of the primary business activities
of I3 Energy PLC.

What unique competitive advantages
does I3 Energy PLC hold over its rivals?

What risks and challenges
does I3 Energy PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for I3 Energy PLC.

Provide P/S
for I3 Energy PLC.

Provide P/E
for I3 Energy PLC.

Provide P/OCF
for I3 Energy PLC.

Provide P/FCFE
for I3 Energy PLC.

Provide P/B
for I3 Energy PLC.

Provide EV/S
for I3 Energy PLC.

Provide EV/GP
for I3 Energy PLC.

Provide EV/EBITDA
for I3 Energy PLC.

Provide EV/EBIT
for I3 Energy PLC.

Provide EV/OCF
for I3 Energy PLC.

Provide EV/FCFF
for I3 Energy PLC.

Provide EV/IC
for I3 Energy PLC.

Show me price targets
for I3 Energy PLC made by professional analysts.

What are the Revenue projections
for I3 Energy PLC?

How accurate were the past Revenue estimates
for I3 Energy PLC?

What are the Net Income projections
for I3 Energy PLC?

How accurate were the past Net Income estimates
for I3 Energy PLC?

What are the EPS projections
for I3 Energy PLC?

How accurate were the past EPS estimates
for I3 Energy PLC?

What are the EBIT projections
for I3 Energy PLC?

How accurate were the past EBIT estimates
for I3 Energy PLC?

Compare the revenue forecasts
for I3 Energy PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of I3 Energy PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of I3 Energy PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of I3 Energy PLC compared to its peers.

Compare the P/E ratios
of I3 Energy PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing I3 Energy PLC with its peers.

Analyze the financial leverage
of I3 Energy PLC compared to its main competitors.

Show all profitability ratios
for I3 Energy PLC.

Provide ROE
for I3 Energy PLC.

Provide ROA
for I3 Energy PLC.

Provide ROIC
for I3 Energy PLC.

Provide ROCE
for I3 Energy PLC.

Provide Gross Margin
for I3 Energy PLC.

Provide Operating Margin
for I3 Energy PLC.

Provide Net Margin
for I3 Energy PLC.

Provide FCF Margin
for I3 Energy PLC.

Show all solvency ratios
for I3 Energy PLC.

Provide D/E Ratio
for I3 Energy PLC.

Provide D/A Ratio
for I3 Energy PLC.

Provide Interest Coverage Ratio
for I3 Energy PLC.

Provide Altman Z-Score Ratio
for I3 Energy PLC.

Provide Quick Ratio
for I3 Energy PLC.

Provide Current Ratio
for I3 Energy PLC.

Provide Cash Ratio
for I3 Energy PLC.

What is the historical Revenue growth
over the last 5 years for I3 Energy PLC?

What is the historical Net Income growth
over the last 5 years for I3 Energy PLC?

What is the current Free Cash Flow
of I3 Energy PLC?

Financials

Balance Sheet Decomposition
I3 Energy PLC

Current Assets 41.4m
Cash & Short-Term Investments 12.7m
Receivables 20.1m
Other Current Assets 8.7m
Non-Current Assets 282.9m
PP&E 282.9m
Current Liabilities 44.2m
Accounts Payable 8.2m
Accrued Liabilities 17.1m
Other Current Liabilities 18.9m
Non-Current Liabilities 118.9m
Long-Term Debt 27.4m
Other Non-Current Liabilities 91.5m
Efficiency

Earnings Waterfall
I3 Energy PLC

Revenue
182.4m GBP
Cost of Revenue
-114m GBP
Gross Profit
68.4m GBP
Operating Expenses
-9.6m GBP
Operating Income
58.7m GBP
Other Expenses
-20.6m GBP
Net Income
38.2m GBP

Free Cash Flow Analysis
I3 Energy PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

I3E Profitability Score
Profitability Due Diligence

I3 Energy PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Net Income
ROIC is Increasing
Positive 3-Year Average ROE
Positive ROE
50/100
Profitability
Score

I3 Energy PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

I3E Solvency Score
Solvency Due Diligence

I3 Energy PLC's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
67/100
Solvency
Score

I3 Energy PLC's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

I3E Price Targets Summary
I3 Energy PLC

Wall Street analysts forecast I3E stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for I3E is 34.41 GBX with a low forecast of 16.36 GBX and a high forecast of 57.75 GBX.

Lowest
Price Target
16.36 GBX
34% Upside
Average
Price Target
34.41 GBX
182% Upside
Highest
Price Target
57.75 GBX
374% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

I3E Price
I3 Energy PLC

1M 1M
+29%
6M 6M
-9%
1Y 1Y
-38%
3Y 3Y
+47%
5Y 5Y
-65%
10Y 10Y
-67%
Annual Price Range
12.18
52w Low
8.58
52w High
20.1452
Price Metrics
Average Annual Return 27.75%
Standard Deviation of Annual Returns 106.76%
Max Drawdown -94%
Shares Statistics
Market Capitalization 146.4m GBX
Shares Outstanding 1 216 535 403
Percentage of Shares Shorted
N/A

I3E Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

I3 Energy PLC Logo
I3 Energy PLC

Country

United Kingdom

Industry

Energy

Market Cap

146.4m GBP

Dividend Yield

8.56%

Description

i3 Energy Plc is an independent oil and gas company. The company is headquartered in Westhill, Aberdeenshire and currently employs 47 full-time employees. The company went IPO on 2017-07-25. The firm operates through two segments: UK and Canada. The UK segment is engaged in the oil and gas exploration, appraisal, and development on the UK Continental Shelf (UKCS). The Canada segment is engaged in the oil and gas production in the Western Canadian Sedimentary Basin (WCSB). The Company’s wholly owned subsidiaries include i3 Energy North Sea Limited and i3 Energy Canada Limited.

Contact

ABERDEENSHIRE
Westhill
Westpoint House, Prospect Road, Arnhall business Park
+441224945980.0
https://i3.energy/

IPO

2017-07-25

Employees

47

Officers

CEO & Executive Director
Mr. Majid Shafiq
President of Canada & Executive Director
Mr. Ryan J. M. Heath
Chief Financial Officer
Mr. Jason Brent Dranchuk
Vice President of Corporate Development
Mr. Tim Stephenson
Vice President of Exploration
Mr. Mark Gregory Hadley P.Geol
Chief Operating Officer of i3 Energy North Sea Limited
Mr. John S. Woods
Show More
Chief Operating Officer of i3 Energy Canada Ltd
Mr. Ian Patrick Schafer
Show Less

See Also

Discover More
What is the Intrinsic Value of one I3E stock?

The intrinsic value of one I3E stock under the Base Case scenario is 20.03 GBX.

Is I3E stock undervalued or overvalued?

Compared to the current market price of 12.18 GBX, I3 Energy PLC is Undervalued by 39%.