investorscraft@gmail.com

Intrinsic ValueAnglo Pacific Group plc (APF.L)

Previous Close£157.00
Intrinsic Value
Upside potential
Previous Close
£157.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Anglo Pacific Group plc operates as a specialized natural resources royalty and streaming company, focusing on diversified mining assets across cobalt, coking coal, iron ore, copper, vanadium, uranium, and gold. Its revenue model is built on securing royalties and streaming agreements, providing upfront capital to miners in exchange for long-term revenue streams tied to production or commodity prices. This approach minimizes operational risks while offering exposure to commodity price upside. The company strategically targets high-quality mining projects in stable jurisdictions, including Australia, North and South America, and Europe, ensuring geographic diversification. As a niche player in the energy and materials sector, Anglo Pacific leverages its expertise in resource financing to secure favorable terms, positioning itself as a low-cost, high-margin intermediary between miners and investors. Its market position is strengthened by a balanced portfolio that mitigates single-commodity volatility, appealing to investors seeking indirect exposure to mining without direct operational liabilities.

Revenue Profitability And Efficiency

In FY 2021, Anglo Pacific reported revenue of £85.3 million, with net income of £37.5 million, reflecting robust profitability in its royalty-driven model. The company’s diluted EPS stood at 21p, supported by strong operating cash flow of £55.8 million. Capital expenditures of -£207.7 million indicate significant reinvestment or portfolio adjustments, though the royalty model typically requires lower ongoing capex than traditional mining operations.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent cash flows from royalties, with operating cash flow covering dividends and debt obligations. Its capital efficiency is evident in the asset-light structure, though the negative capex figure suggests strategic divestments or reallocations. The dividend payout of 145.5p per share highlights a shareholder-friendly approach, supported by stable royalty income.

Balance Sheet And Financial Health

Anglo Pacific maintained £22 million in cash and equivalents against £112 million in total debt, indicating moderate leverage. The royalty model’s predictable cash flows help service debt, but the balance sheet could benefit from further liquidity buffers. The absence of market cap data limits a full assessment of leverage ratios, though the debt level appears manageable given the cash flow profile.

Growth Trends And Dividend Policy

The company’s growth is tied to expanding its royalty portfolio, with a focus on commodities like cobalt and copper, which align with global energy transition trends. Its dividend policy, yielding 145.5p per share, reflects confidence in recurring income streams. Future growth may hinge on securing new royalties in high-demand minerals while maintaining payout sustainability.

Valuation And Market Expectations

With a beta of 0.80, Anglo Pacific exhibits lower volatility than the broader market, appealing to risk-averse investors. The lack of market cap data limits valuation analysis, but the royalty model’s premium to traditional mining equities suggests investor appetite for stable, commodity-linked returns. Market expectations likely center on portfolio diversification and disciplined capital allocation.

Strategic Advantages And Outlook

Anglo Pacific’s key advantage lies in its low-risk, high-margin royalty model and diversified commodity exposure. The outlook is cautiously optimistic, with opportunities in energy transition metals offsetting coal-related risks. Success depends on securing new royalties in growth commodities while maintaining financial discipline. The company’s London listing and GBP-denominated financials add currency stability for UK investors.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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