investorscraft@gmail.com

Intrinsic ValueAbacus Mining & Exploration Corporation (0UFP.L)

Previous Close£0.02
Intrinsic Value
Upside potential
Previous Close
£0.02

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

Abacus Mining & Exploration Corporation operates as an exploration-stage company focused on acquiring and developing mineral properties in Canada. Its primary assets include a 75% option interest in the Willow copper-molybdenum property in Nevada and a 20% stake in the KGHM Ajax copper-gold project in British Columbia. The company’s revenue model hinges on advancing these properties through exploration and potential future production, positioning it in the high-risk, high-reward segment of the mining sector. As a junior explorer, Abacus competes in a capital-intensive industry where success depends on resource discovery, permitting, and commodity price trends. Its market position is speculative, with value tied to the progression of its projects rather than current cash flows. The company’s strategic focus on copper and gold aligns with long-term demand drivers for electrification and renewable energy infrastructure, though its early-stage status exposes it to significant operational and funding risks.

Revenue Profitability And Efficiency

Abacus generates no revenue as an exploration-stage company, reporting a net loss of CAD 4.03 million in the latest period. Negative operating cash flow (CAD 324,761) and capital expenditures (CAD 169,306) reflect ongoing investment in mineral property exploration. The absence of revenue underscores the company’s pre-production phase, with profitability contingent on future project development or partnerships.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.0306 highlights its current lack of earnings power, typical of exploration-focused firms. High capital intensity is evident in its negative cash flows and reliance on external financing to fund exploration. With no operating income, Abacus’s ability to advance projects depends on securing additional capital or joint venture agreements.

Balance Sheet And Financial Health

Abacus holds minimal cash (CAD 48,266) against substantial total debt (CAD 31.24 million), indicating strained liquidity. The debt-heavy structure raises solvency concerns, though it may reflect project financing arrangements common in mining. The balance sheet suggests reliance on future equity raises or asset monetization to sustain operations and meet obligations.

Growth Trends And Dividend Policy

Growth prospects hinge on successful exploration and development of its Nevada and British Columbia properties, though no near-term revenue is expected. The company does not pay dividends, retaining all resources for exploration. Shareholder returns, if any, would likely stem from asset sales or project advancement rather than recurring income.

Valuation And Market Expectations

With a market cap of CAD 3.45 million and a beta of 2.27, Abacus is priced as a high-risk speculative play. The valuation reflects uncertainty around resource potential and funding needs. Market expectations appear muted, given the absence of revenue and elevated debt burden.

Strategic Advantages And Outlook

Abacus’s strategic value lies in its exposure to copper and gold assets, which could benefit from energy transition trends. However, its outlook is highly uncertain, dependent on exploration success and financing. The company’s ability to attract partners or secure permits will be critical to unlocking value, but operational and financial risks remain elevated.

Sources

Company description, financials, and market data provided by user

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