investorscraft@gmail.com

Intrinsic ValueAnglo Pacific Group plc (APY.TO)

Previous Close$2.30
Intrinsic Value
Upside potential
Previous Close
$2.30

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 key commodities such as cobalt, coking coal, iron ore, copper, vanadium, uranium, and gold. The company’s revenue model is built on acquiring royalties and streaming agreements, providing upfront capital to mining operators 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. Anglo Pacific’s portfolio spans geographically stable jurisdictions, including Australia, North and South America, and Europe, ensuring diversification and mitigating regional risks. The company’s strategic focus on battery metals (cobalt, vanadium) and traditional industrial commodities (coal, iron ore) positions it at the intersection of energy transition and industrial demand. Its market position is strengthened by a disciplined acquisition strategy, targeting high-margin, low-cost operations with long mine lives. As a London-based firm listed on the Toronto Stock Exchange, Anglo Pacific leverages its expertise in royalty financing to capitalize on global mining trends while maintaining a capital-light structure.

Revenue Profitability And Efficiency

In FY 2021, Anglo Pacific reported revenue of CAD 85.3 million, driven primarily by royalty income from its diversified portfolio. Net income stood at CAD 37.5 million, reflecting robust profitability with an EPS of CAD 0.18. Operating cash flow was strong at CAD 55.8 million, underscoring the cash-generative nature of its royalty model. Capital expenditures of CAD -207.7 million highlight strategic investments in new royalty acquisitions.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its royalty and streaming agreements, which provide stable, high-margin cash flows without direct operational costs. Its capital efficiency is evident in the ability to generate significant operating cash flow relative to its market capitalization, though large capex outlays in FY 2021 reflect aggressive portfolio expansion.

Balance Sheet And Financial Health

Anglo Pacific maintained a solid liquidity position with CAD 22.0 million in cash and equivalents at year-end. Total debt stood at CAD 112.0 million, indicating moderate leverage. The balance sheet remains structured to support further royalty acquisitions, with a focus on maintaining financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, with a dividend per share of CAD 1.37 in FY 2021. Growth is driven by strategic royalty acquisitions, particularly in battery metals, aligning with global decarbonization trends. Its dividend policy reflects confidence in sustained cash flow generation.

Valuation And Market Expectations

With a beta of 0.80, Anglo Pacific exhibits lower volatility relative to the broader market, appealing to risk-averse investors. The market likely values its stable cash flows and exposure to commodity price cycles, though its growth depends on successful royalty deployments.

Strategic Advantages And Outlook

Anglo Pacific’s key advantages include its diversified royalty portfolio, geographic stability, and focus on high-demand commodities. The outlook is positive, supported by rising demand for battery metals and disciplined capital allocation. However, commodity price fluctuations and acquisition execution remain critical watchpoints.

Sources

Company filings, TSX disclosures

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