investorscraft@gmail.com

Intrinsic Value of Almonty Industries Inc. (AII.TO)

Previous Close$7.82
Intrinsic Value
Upside potential
Previous Close
$7.82

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

Almonty Industries Inc. operates as a tungsten mining and processing company with a diversified portfolio of assets across Spain, Portugal, and South Korea. The company's core revenue model is derived from the extraction and sale of tungsten concentrate, a critical industrial material used in high-performance alloys, electronics, and defense applications. Almonty's strategic ownership of the Los Santos, Panasqueira, and Sangdong mines positions it as a key supplier in a niche but essential sector, where supply is often constrained by geopolitical and environmental factors. The company's focus on high-grade deposits and long-life assets provides a competitive edge in a market dominated by Chinese production. With tungsten being classified as a critical mineral by multiple governments, Almonty benefits from increasing demand driven by industrial and technological advancements. Its vertically integrated approach—from mining to shipping—enhances operational control and mitigates supply chain risks, reinforcing its market position as a reliable non-Chinese supplier in a concentrated industry.

Revenue Profitability And Efficiency

In FY 2022, Almonty reported revenue of CAD 24.8 million, reflecting its operational scale in the tungsten market. However, the company posted a net loss of CAD 14.5 million, with diluted EPS of -CAD 0.068, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at CAD 5.6 million, while capital expenditures totaled CAD 22.8 million, underscoring significant reinvestment needs to sustain and expand production capacity.

Earnings Power And Capital Efficiency

Almonty's earnings power remains constrained by high operational costs and capital-intensive projects, as evidenced by its negative net income and operating cash flow. The company's capital efficiency is under pressure due to heavy investments in mine development, particularly at the Sangdong project, which is critical for future growth but weighs on near-term financial performance.

Balance Sheet And Financial Health

Almonty's balance sheet shows CAD 8.4 million in cash and equivalents against total debt of CAD 89.5 million, highlighting a leveraged position. The debt load, coupled with negative cash flows, raises concerns about liquidity and financial flexibility, though the company's asset base provides some collateral support. Further funding may be required to complete key projects and stabilize operations.

Growth Trends And Dividend Policy

Almonty is focused on expanding its tungsten production, particularly through the Sangdong mine, which is expected to become one of the largest tungsten mines outside China. The company does not pay dividends, reinvesting all cash flows into growth initiatives. Long-term demand for tungsten, driven by industrial and defense applications, supports its growth strategy, but execution risks remain high.

Valuation And Market Expectations

With a market capitalization of CAD 677.6 million, Almonty trades at a premium to its current revenue, reflecting investor optimism about its growth potential in the tungsten market. The beta of 1.108 suggests moderate volatility, aligned with the cyclical nature of commodity-based businesses. Market expectations hinge on successful ramp-up of the Sangdong mine and improved profitability.

Strategic Advantages And Outlook

Almonty's strategic advantage lies in its geographically diversified tungsten assets and its role as a non-Chinese supplier in a geopolitically sensitive market. The outlook depends on operational execution, commodity price stability, and ability to manage debt. While long-term demand drivers are favorable, near-term financial pressures and project risks warrant cautious investor scrutiny.

Sources

Company filings, Toronto Stock Exchange disclosures

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