investorscraft@gmail.com

Intrinsic ValueFirst Tin Plc (1SN.L)

Previous Close£15.60
Intrinsic Value
Upside potential
Previous Close
£15.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First Tin Plc is a mineral exploration and development company specializing in tin and associated metals, with strategic assets in Germany and Australia. The company’s flagship projects, Tellerhäuser in Saxony and Taronga in New South Wales, position it in the critical minerals sector, which is increasingly vital for electronics, renewable energy, and advanced manufacturing. Tin, a key component in solder and lithium-ion batteries, underscores First Tin’s relevance in global supply chains. The company operates in a niche but high-growth segment, leveraging rising demand driven by technological advancements and decarbonization trends. Its early-stage focus on exploration and resource development aligns with long-term commodity cycles, though it faces competition from established miners and geopolitical risks in resource-rich regions. First Tin’s dual-geography approach mitigates jurisdictional risks while targeting jurisdictions with stable mining policies. As a junior explorer, its market position hinges on successful resource delineation and eventual transition to production.

Revenue Profitability And Efficiency

First Tin reported no revenue in FY 2023, reflecting its pre-production stage. Net income stood at -£2.26 million, with diluted EPS of -8.49p, consistent with exploration-phase companies prioritizing capital deployment over profitability. Operating cash flow was -£2.03 million, while capital expenditures totaled -£1.02 million, underscoring ongoing investment in project development. The absence of debt and £4.66 million in cash reserves provides near-term liquidity for exploration activities.

Earnings Power And Capital Efficiency

The company’s earnings power remains unrealized due to its exploration focus, with negative EPS and cash flows typical of early-stage miners. Capital efficiency is directed toward resource definition and feasibility studies, with expenditures concentrated in Germany and Australia. The lack of debt and reliance on equity financing highlight a conservative balance sheet strategy, though future funding needs may arise as projects advance.

Balance Sheet And Financial Health

First Tin maintains a debt-free balance sheet with £4.66 million in cash and equivalents, offering a runway for near-term exploration. Total liabilities are minimal, reflecting a clean capital structure. Financial health is stable for its stage, but sustained negative cash flows and eventual project financing requirements could necessitate additional capital raises or strategic partnerships.

Growth Trends And Dividend Policy

Growth is tied to project advancement, with no dividends paid, as expected for a pre-revenue explorer. The tin market’s structural deficit and rising demand from green technologies provide a favorable backdrop, but execution risks persist. Shareholder returns will depend on successful resource conversion and eventual production timelines.

Valuation And Market Expectations

The £27.1 million market cap reflects investor sentiment on exploration potential rather than near-term cash flows. A beta of 1.205 indicates higher volatility versus the broader market, typical of commodity-linked small caps. Valuation hinges on tin price trends and project milestones, with upside contingent on resource upgrades and feasibility outcomes.

Strategic Advantages And Outlook

First Tin’s strategic assets in stable jurisdictions and exposure to tin’s demand growth are key advantages. However, the outlook depends on exploration success, funding access, and commodity cycles. Near-term catalysts include resource updates and permitting progress, while long-term value hinges on transitioning to production amid global supply constraints.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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