
Disclosure: Brookside Energy Limited has paid FRC a fee for research coverage and distribution of reports. See last page for other important disclosures, rating, and risk definitions.
Price and Volume (1-year)


* Brookside Energy has paid FRC a fee for research coverage and distribution of reports. See last page for other important disclosures, rating, and risk definitions. All figures in A$ except commodity prices, which are in US$.
Portfolio Overview
BRK’s portfolio is in the Anadarko Basin, a mature basin revitalized by horizontal drilling and fracking
Key Targets in the Anadarko Basin, Oklahoma

Horizontal drilling and fracking have significantly increased production, improved recovery rates, and unlocked previously uneconomic shale resources
Per the American Association of Petroleum Geologists, the basin is estimated to host tens of billions of boe in recoverable resources, supporting decades of future drilling potential

Source: Company
BRK operates nine producing wells (PDP), and 19 proved undeveloped locations (PUDs/planned for future development), across 5,000+ acres
BRK has a 100% success rate, with all nine wells successfully drilled on the first attempt
Reserves & Expansion Potential
Produced 3.93 mmboe since 2021

12.52 mmboe of reserves (December 2025), including 2.80 mmboe from nine producing wells, and 19 future drilling locations

Existing wells have an expected productive life of ~20 years
Q2 production: ↓ 6% QoQ to 1,404 boepd, in line with our estimate, due to no new wells and natural declines
Production Data and Key Metrics

Revenue: ↑ 24% QoQ (4% below our estimate), driven by higher oil prices, partly offset by lower volumes
Operating cash flow: ↓ 73% QoQ, not a concern, as it reflects timing differences between customer receipts and royalty/G&A payments. We expect a strong Q3 rebound as Q2 sales are collected

Source: FRC / Company
Ended Q2 with $15M in cash (flat QoQ) and an undrawn $35M credit facility, providing $50M in available liquidity
Near-Term Plans & Catalysts
Two new wells under development
Oil Price Outlook

Source: FRC / GLJ / Sproule
Since our last report, consensus oil price forecasts are down 7% for 2026, and 4% for 2027
FRC Projections and Valuation

Source: FRC
We lowered our 2026, and 2027, revenue, and EPS estimates on weaker oil price forecasts, while leaving our long-term outlook largely unchanged

As a result, our DCF valuation declined from $2.09 to $2.01/share

Source: FRC
BRK vs Junior Oil and Gas Producers

Source: FRC / S&P Capital IQ
Sector multiples are down 6% since our last report
BRK trades at an average discount of 73% (previously 56%) to comparables
Applying sector multiples, we arrive at a comparable valuation of $1.06/share (previously $1.17/share), driven by lower sector multiples, and our lower revenue and EBITDA estimates
We reiterate our BUY rating, and adjust our fair value estimate from $1.62 to $1.54/share (the average of our DCF and comparables valuations). The upcoming two-well program could materially boost production in Q4, with further upside from a potential NYSE listing. At current valuations, we believe BRK’s growth potential remains underappreciated, presenting an attractive entry point.
Risks
We believe the company is exposed to the following key risks (not exhaustive):
We are maintainingour risk rating of 3 (Average)
APPENDIX



The analyst’s rating and fair value are one click away. Free FRC account, no credit card.
Already have an account?