investorscraft@gmail.com

Intrinsic ValueAriana Resources plc (AAU.L)

Previous Close£1.78
Intrinsic Value
Upside potential
Previous Close
£1.78

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

Ariana Resources plc operates as a mineral exploration and development company focused on gold, silver, copper, and molybdenum deposits in Turkey. The company's core revenue model is derived from its flagship Kiziltepe Gold-Silver mine, supplemented by the Tavsan and Salinbas gold projects. Ariana Resources leverages joint ventures and strategic partnerships to mitigate exploration risks while capitalizing on Turkey's rich mineral endowment. The company's niche focus on high-potential, underdeveloped assets positions it as a junior mining player with growth potential in a competitive sector. Its operational footprint in western and north-eastern Turkey provides geographic diversification within a single jurisdiction. While not yet a large-scale producer, Ariana Resources maintains a cost-advantaged position through selective project advancement and phased development. The company's market position is characterized by its early-stage asset base, requiring further capital to transition from exploration to sustained production. Its ability to secure funding and execute on project timelines will be critical to establishing a more robust revenue stream and competitive standing in the gold sector.

Revenue Profitability And Efficiency

Ariana Resources reported no revenue for FY 2023, reflecting its pre-production stage, with a net loss of £218,000 (GBp). The absence of operating cash flow (£-3.1m) and capital expenditures (£-990k) underscores the company's exploration-focused activities. The lack of revenue generation highlights the inherent risks and long lead times associated with mineral exploration ventures.

Earnings Power And Capital Efficiency

The company's diluted EPS of -0.0002 GBp and negative operating cash flow indicate limited current earnings power. With no debt and £2.5m in cash reserves, Ariana Resources maintains a clean balance sheet but faces challenges in scaling capital efficiency without near-term production assets to fund exploration activities organically.

Balance Sheet And Financial Health

Ariana Resources exhibits a debt-free balance sheet with £2.5m in cash equivalents, providing limited runway for ongoing exploration. The absence of leverage is positive, but the modest cash position relative to its market cap (£23.4m) suggests potential future dilution risk if additional project funding is required before achieving production milestones.

Growth Trends And Dividend Policy

As an exploration-stage company, Ariana Resources does not pay dividends, reinvesting all available capital into project development. Growth prospects hinge on successful resource definition and eventual mine development at its Turkish assets. The company's trajectory will depend on its ability to advance projects along the value chain from exploration to economically viable production.

Valuation And Market Expectations

The market capitalization of £23.4m reflects investor expectations about the company's project pipeline rather than current financial performance. With a beta of 0.76, the stock shows less volatility than the broader market, possibly due to its small-scale operations and exploration focus. Valuation appears to be driven by speculative potential rather than fundamental metrics.

Strategic Advantages And Outlook

Ariana Resources' strategic advantage lies in its focused Turkish asset portfolio and joint venture approach to risk-sharing. The outlook remains contingent on successful exploration results and feasibility studies. Near-term challenges include securing funding for advanced development while longer-term success depends on commodity prices and operational execution in bringing projects to production.

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