investorscraft@gmail.com

Intrinsic ValueAlmonty Industries Inc. (ALI.DE)

Previous Close2.90
Intrinsic Value
Upside potential
Previous Close
2.90

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 mining company specializing in tungsten concentrates, a critical industrial material used in high-performance alloys, electronics, and defense applications. The company's core revenue model is built on the extraction, processing, and global shipment of tungsten from its key projects, including Los Santos, Valtreixal, and Almonty Korea Tungsten. Tungsten's strategic importance in manufacturing and technology sectors provides Almonty with a niche but essential market position. The company's operations span multiple jurisdictions, leveraging geographic diversification to mitigate regional risks. Almonty competes in a concentrated market where supply chain resilience and long-term contracts with industrial buyers are critical. Its focus on high-grade deposits and vertical integration in processing enhances its ability to serve specialized demand. The tungsten market is characterized by limited substitutes and growing demand in renewable energy and aerospace, positioning Almonty as a key supplier in a structurally undersupplied sector.

Revenue Profitability And Efficiency

In FY 2022, Almonty reported revenue of €24.8 million, reflecting its operational scale in the tungsten market. However, the company posted a net loss of €14.5 million, with diluted EPS of -€0.068, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at €5.6 million, while capital expenditures totaled €22.8 million, underscoring significant investment needs amid strained cash generation.

Earnings Power And Capital Efficiency

Almonty's negative earnings and cash flow highlight inefficiencies in converting revenue into sustainable profits. The company's capital-intensive model requires continuous investment in mining operations, yet returns remain subdued. With no dividend distribution, capital is primarily allocated to growth projects like Almonty Korea Tungsten, which aims to bolster long-term production capacity but pressures near-term financial metrics.

Balance Sheet And Financial Health

Almonty's balance sheet shows €8.4 million in cash against €89.5 million in total debt, signaling leveraged financial health. The debt-heavy structure, coupled with negative cash flows, raises liquidity concerns. However, the company's asset base, including mining properties, provides collateral value, though refinancing or equity raises may be necessary to sustain operations and growth initiatives.

Growth Trends And Dividend Policy

Almonty's growth is tied to tungsten demand and project ramp-ups, particularly in South Korea. The absence of dividends aligns with its reinvestment strategy, prioritizing expansion over shareholder returns. Market trends favoring critical minerals could benefit Almonty, but execution risks and funding gaps remain key hurdles to scaling profitability.

Valuation And Market Expectations

With a market cap of €432.9 million and a beta of 1.11, Almonty is priced as a high-risk, high-reward play on tungsten supply. Investors likely discount near-term losses against potential sector tailwinds, though valuation hinges on successful project delivery and commodity price stability.

Strategic Advantages And Outlook

Almonty's strategic edge lies in its tungsten-focused portfolio and geographic diversification. The outlook depends on operational execution and commodity cycles, with upside from rising demand in tech and defense. However, financial constraints and market volatility necessitate cautious optimism, requiring disciplined capital management to unlock long-term value.

Sources

Company filings, market 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