investorscraft@gmail.com

Intrinsic ValueAdriatic Metals PLC (ADT1.L)

Previous Close£320.00
Intrinsic Value
Upside potential
Previous Close
£320.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Adriatic Metals PLC is a UK-based exploration and development company focused on precious and base metals, operating primarily in Bosnia and Herzegovina and Serbia. Its flagship Vares Silver Project is central to its growth strategy, targeting zinc, lead, barite, silver, and copper deposits, while the Raska Project in Serbia adds diversification. The company operates in the competitive industrial materials sector, where junior miners must balance high capital intensity with long development timelines. Adriatic differentiates itself through its high-grade silver-zinc-lead assets in underdeveloped European jurisdictions, positioning it as a potential mid-tier producer. The company’s revenue model hinges on transitioning from exploration to production, with future cash flows expected from mining operations. Its market position remains speculative, given its pre-revenue status, but its projects are strategically located in regions with established mining infrastructure, reducing operational risks compared to greenfield sites in remote areas.

Revenue Profitability And Efficiency

Adriatic Metals reported no revenue in FY 2022, reflecting its pre-production stage. Net losses widened to -47.1 million GBp, driven by exploration and development costs. Operating cash flow was negative at -11.2 million GBp, while capital expenditures totaled -58.7 million GBp, underscoring heavy investment in project development ahead of anticipated production.

Earnings Power And Capital Efficiency

The company’s lack of earnings power is typical for an exploration-stage miner, with diluted EPS at -0.17 GBp. Capital efficiency remains constrained by upfront development costs, though successful project execution could improve returns. Negative free cash flow highlights reliance on external financing to sustain operations until production commences.

Balance Sheet And Financial Health

Adriatic held 60.6 million GBp in cash and equivalents against 50.7 million GBp in total debt, providing limited liquidity. The balance sheet reflects a development-phase company, with financial health contingent on securing additional funding or achieving project milestones to attract investment.

Growth Trends And Dividend Policy

Growth hinges on advancing the Vares and Raska projects toward production, with no dividends paid due to reinvestment needs. The company’s trajectory depends on commodity prices, permitting, and operational execution, with potential upside tied to silver and zinc market dynamics.

Valuation And Market Expectations

The market cap of 825.3 million GBp suggests investor optimism about resource potential, despite no near-term revenue. The beta of 0.72 indicates lower volatility than the broader market, possibly reflecting a discount for illiquidity or staged development risks.

Strategic Advantages And Outlook

Adriatic’s strategic advantage lies in its high-grade European assets, which could reduce geopolitical risks compared to emerging-market peers. The outlook remains speculative, with success contingent on commissioning Vares and securing financing. Long-term potential depends on metal prices and operational scalability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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