investorscraft@gmail.com

Intrinsic ValueNyrstar N.V. (0RH8.L)

Previous Close£0.09
Intrinsic Value
Upside potential
Previous Close
£0.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nyrstar NV operates as a vertically integrated metals producer, specializing in zinc, lead, and other base and precious metals. The company's operations span mining, smelting, and processing, with a geographic footprint across Europe, Australia, Canada, and the United States. Its product portfolio includes zinc concentrates, refined zinc alloys, copper cathodes, lead concentrates, and by-products like gold, silver, and sulphuric acid, catering to industries such as construction, automotive, electronics, and consumer goods. Nyrstar's dual-segment structure—Metals Processing and Mining—allows it to control supply chains from extraction to refined products, though it faces cyclical commodity price risks. The company serves a diverse industrial clientele, leveraging its smelting expertise to add value to raw materials. However, its market position is challenged by volatile metal prices, high energy costs, and regulatory pressures in key jurisdictions. Despite these headwinds, Nyrstar maintains relevance through its integrated model and niche applications for specialty zinc alloys.

Revenue Profitability And Efficiency

Nyrstar reported no revenue for the period, with a net loss of €4.47 million, reflecting operational challenges in its metals processing and mining segments. The diluted EPS of -€0.0407 underscores persistent profitability pressures, likely tied to input cost inflation and subdued metal prices. Absent operating cash flow and capital expenditure data limits further efficiency analysis, but the negative earnings suggest strained margins.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by its net loss and lack of reported operating cash flow. With no disclosed capital expenditures, assessing reinvestment efficiency is difficult, but the negative EPS indicates suboptimal capital deployment. High leverage (total debt of €10.49 million against €1.52 million in cash) further compounds capital efficiency concerns.

Balance Sheet And Financial Health

Nyrstar's balance sheet shows elevated financial risk, with total debt exceeding cash reserves by nearly 7x. The €1.52 million cash position provides limited liquidity against €10.49 million in debt, signaling potential refinancing needs. Absent detailed current asset/liability data, the company's near-term solvency remains unclear, though the debt burden is a material concern.

Growth Trends And Dividend Policy

No revenue growth is observable, and the absence of dividends aligns with the company's loss-making status. Nyrstar's trajectory hinges on commodity price recovery and operational restructuring, but current trends do not suggest near-term turnaround potential. The lack of capex disclosure obscures growth investment visibility.

Valuation And Market Expectations

With a market cap of €6.61 million and a beta of 4.504, Nyrstar is priced as a high-risk, cyclical play. The valuation likely reflects skepticism about earnings recovery, given the net loss and leveraged position. Market expectations appear muted, with no positive catalysts evident in the disclosed metrics.

Strategic Advantages And Outlook

Nyrstar's integrated operations provide cost control advantages, but its outlook is clouded by debt, cyclical exposure, and energy-intensive processes. Strategic success depends on metal price stabilization and potential asset optimization. The company's niche alloy products offer differentiation, but macroeconomic and sector-specific headwinds dominate the near-term narrative.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount