investorscraft@gmail.com

Intrinsic Value80 Mile Plc (80M.L)

Previous Close£1.24
Intrinsic Value
Upside potential
Previous Close
£1.24

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

80 Mile Plc operates as an exploration and development company focused on precious and base metals, with projects spanning the United Kingdom, Greenland, and Finland. The company’s core revenue model hinges on advancing its mineral assets—including ilmenite, copper, cobalt, and platinum—toward production or strategic partnerships. Its key projects, such as Dundas ilmenite in Greenland and Hammaslahti in Finland, position it in resource-rich but geopolitically stable jurisdictions, offering long-term optionality in the energy transition and industrial materials sectors. The company’s market position is that of a junior miner, reliant on capital markets to fund exploration while navigating commodity price volatility and permitting risks. Its rebranding from Bluejay Mining in 2024 reflects a strategic shift, though operational execution remains critical to attracting investor confidence in a competitive sector dominated by larger peers.

Revenue Profitability And Efficiency

80 Mile Plc reported no revenue in FY 2023, reflecting its pre-revenue stage as an exploration company. Net losses widened to -1.8 million GBp, with diluted EPS at -0.0016 GBp, underscoring high upfront costs and limited operational cash flow (-67,711 GBp). Capital expenditures (-101,240 GBp) exceeded operating cash outflows, signaling aggressive investment in project development despite funding constraints.

Earnings Power And Capital Efficiency

The company’s lack of earnings power is typical of early-stage miners, with negative EPS and no operating income. Capital efficiency is challenged by high exploration costs relative to its cash reserves (200,700 GBp), though zero debt provides flexibility. Diluted shares outstanding (1.12 billion) suggest potential dilution risk if further equity financing is pursued.

Balance Sheet And Financial Health

80 Mile Plc maintains a debt-free balance sheet, with 200,700 GBp in cash and equivalents offering limited runway. Negative operating and investing cash flows highlight reliance on external funding. The absence of revenue or tangible assets in production raises liquidity risks, though the clean liability structure mitigates near-term solvency concerns.

Growth Trends And Dividend Policy

Growth hinges on advancing exploration projects, particularly Dundas ilmenite, but progress is capital-intensive and unproven. No dividends are paid, consistent with pre-revenue status. Shareholder returns depend entirely on asset monetization or strategic transactions, which remain speculative given the early-stage portfolio.

Valuation And Market Expectations

The market cap of ~10.8 million GBp (as of data date) prices in high risk, with a beta of 1.092 reflecting commodity-linked volatility. Investors likely ascribe option value to Greenlandic and Finnish projects, though the lack of revenue or reserves limits traditional valuation metrics.

Strategic Advantages And Outlook

80 Mile’s strategic advantage lies in its geographically diversified, politically stable asset base, aligned with demand for critical minerals. However, the outlook is contingent on securing funding to advance projects and demonstrating technical viability. Success hinges on commodity prices, permitting, and partnerships, with high uncertainty typical of junior miners.

Sources

Company filings, London Stock Exchange 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