investorscraft@gmail.com

Intrinsic ValueAuplata Mining Group (ALAMG.PA)

Previous Close0.00
Intrinsic Value
Upside potential
Previous Close
0.00

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

Auplata Mining Group operates in the gold mining sector, with additional exposure to silver, zinc, lead, and copper deposits. The company focuses on exploration, development, and exploitation of polymetallic assets across French Guiana, Peru, Morocco, and the Ivory Coast. Its revenue model is driven by mineral extraction and sales, with gold being the primary commodity. The firm operates in a capital-intensive industry where operational efficiency and resource quality are critical to profitability. Auplata’s geographic diversification mitigates some country-specific risks but exposes it to varying regulatory environments. The company’s market position is that of a junior miner, competing with larger players through niche asset holdings rather than scale. Its ability to monetize reserves and manage cost structures will determine its long-term viability in a volatile commodity market.

Revenue Profitability And Efficiency

In FY 2022, Auplata reported revenue of €84.7 million, but net losses of €59.5 million, reflecting operational and financial challenges. The negative diluted EPS of €0.0508 underscores profitability struggles. However, operating cash flow was positive at €34.9 million, suggesting some ability to fund operations internally. Capital expenditures of €12.9 million indicate ongoing investment in resource development.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by high costs and volatile commodity prices, as evidenced by its net loss. Capital efficiency remains a concern, with significant debt (€131.3 million) relative to cash reserves (€37.4 million). The lack of dividend payments aligns with its reinvestment-focused strategy, though sustained losses may pressure liquidity.

Balance Sheet And Financial Health

Auplata’s balance sheet shows €37.4 million in cash against €131.3 million in total debt, highlighting leverage risks. The negative equity position, inferred from cumulative losses, suggests financial fragility. While operating cash flow provides short-term relief, long-term solvency depends on improved profitability or additional financing.

Growth Trends And Dividend Policy

Growth is tied to exploration success and commodity price trends, with no dividends distributed in FY 2022. The company’s focus on polymetallic assets offers diversification but requires sustained capital deployment. Shareholder returns are secondary to operational stabilization, given current financial constraints.

Valuation And Market Expectations

With a market cap of €5.9 million and a negative beta (-0.551), Auplata is a high-risk, low-liquidity play. Investors likely discount its prospects due to persistent losses and leverage, though commodity price rebounds could offer upside.

Strategic Advantages And Outlook

Auplata’s asset diversification and operating cash flow provide a baseline for recovery, but execution risks are elevated. Success hinges on cost control, reserve monetization, and favorable metal prices. The outlook remains speculative without clearer profitability trends.

Sources

Company filings, market data

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