investorscraft@gmail.com

Intrinsic ValueElectra Battery Materials Corporation (0UVX.L)

Previous Close£1.33
Intrinsic Value
Upside potential
Previous Close
£1.33

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

Electra Battery Materials Corporation operates in the industrial materials sector, focusing on cobalt and silver exploration and refining. The company's core revenue model is centered around its flagship Iron Creek cobalt-copper project in Idaho, spanning 5,900 acres, and its cobalt refinery, which supplies battery materials for the electric vehicle (EV) supply chain. As a key player in the battery materials space, Electra aims to capitalize on the growing demand for EV components, positioning itself as a strategic supplier in North America. The company’s shift from First Cobalt Corp. to Electra Battery Materials in 2021 reflects its refined focus on the battery materials market. Operating in a high-growth sector, Electra faces competition from larger mining firms but differentiates itself through its integrated approach, combining exploration with refining capabilities. Its market position is bolstered by the increasing global emphasis on sustainable energy and EV adoption, though its success hinges on project execution and commodity price stability.

Revenue Profitability And Efficiency

Electra Battery Materials reported no revenue for the period, reflecting its pre-revenue stage as it focuses on exploration and refinery development. The company posted a net loss of CAD 29.4 million, with diluted EPS of -CAD 2.07, underscoring significant upfront investments. Operating cash flow was negative at CAD 17.0 million, while capital expenditures were modest at CAD 555,000, indicating restrained spending amid development phases.

Earnings Power And Capital Efficiency

The company’s lack of revenue highlights its reliance on funding to sustain operations, with earnings power currently constrained by project development timelines. Capital efficiency remains a challenge, as evidenced by negative operating cash flow and net losses, though strategic investments in refining capacity could improve long-term returns if market demand materializes as expected.

Balance Sheet And Financial Health

Electra holds CAD 3.7 million in cash and equivalents, against total debt of CAD 73.2 million, reflecting a leveraged position. The balance sheet suggests liquidity constraints, with significant debt obligations potentially pressuring near-term financial flexibility. The company’s ability to secure additional funding or achieve project milestones will be critical to maintaining solvency.

Growth Trends And Dividend Policy

Growth is tied to the Iron Creek project and refinery expansion, with no dividends paid, as the company reinvests all resources into development. The EV battery materials market offers long-term growth potential, but Electra’s trajectory depends on successful project execution and commodity price trends. Shareholder returns are deferred until operational cash flows stabilize.

Valuation And Market Expectations

With a market cap of CAD 13.9 million and a beta of 2.06, Electra is viewed as a high-risk, high-reward play on the EV supply chain. The absence of revenue and negative earnings contribute to speculative valuation, with investors pricing in future potential rather than current fundamentals. Market expectations hinge on cobalt demand and refinery progress.

Strategic Advantages And Outlook

Electra’s integrated approach and North American focus provide strategic advantages in a supply-constrained market. However, the outlook remains uncertain, dependent on funding, project timelines, and cobalt price stability. Success would position the company as a key supplier in the EV ecosystem, but execution risks and financial leverage pose significant challenges.

Sources

Company filings, market data

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