investorscraft@gmail.com

Intrinsic ValueArtemis Resources Limited (ARV.L)

Previous Close£0.33
Intrinsic Value
Upside potential
Previous Close
£0.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Artemis Resources Limited operates in the industrial materials sector, focusing on the exploration and development of mineral properties, primarily gold, nickel, zinc, PGE, cobalt, and copper deposits. The company's flagship projects, Carlow Castle and Paterson Central, are strategically located in Western Australia, a region known for its rich mineral resources. Artemis leverages its geological expertise to identify high-potential deposits, targeting both near-term production and long-term resource expansion. The company competes in a capital-intensive industry where success hinges on discovery success rates, permitting timelines, and commodity price cycles. Its market position is that of a junior explorer, reliant on partnerships, joint ventures, or acquisitions to advance projects toward feasibility. The broader mining sector faces increasing ESG scrutiny, which Artemis must navigate to attract investment and secure social licenses for operations.

Revenue Profitability And Efficiency

Artemis reported minimal revenue of 240,378 GBp, primarily from exploration activities, while posting a significant net loss of -16,591,769 GBp. The negative diluted EPS of -0.01 GBp reflects the high costs associated with exploration and development phases. Operating cash flow was negative at -1,809,709 GBp, exacerbated by capital expenditures of -2,453,488 GBp, underscoring the cash-intensive nature of its business model.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its pre-revenue stage, with exploration costs outweighing any income generated. Capital efficiency is challenged by the high upfront investments required for mineral exploration, with no immediate returns. The negative operating cash flow and substantial capex highlight the reliance on external financing to sustain operations and advance projects.

Balance Sheet And Financial Health

Artemis holds 572,628 GBp in cash and equivalents, which appears limited relative to its cash burn rate. Total debt is modest at 47,792 GBp, suggesting low leverage but also limited financial flexibility. The balance sheet reflects the typical profile of an exploration-stage miner, with liquidity risks if additional funding is not secured to cover ongoing exploration and development costs.

Growth Trends And Dividend Policy

Growth prospects hinge on successful exploration outcomes and the advancement of key projects like Carlow Castle and Paterson Central. The company does not pay dividends, reinvesting all available capital into exploration activities. Shareholder returns are contingent on resource discoveries and eventual project monetization, which remain uncertain given the early-stage nature of its assets.

Valuation And Market Expectations

With a market cap of 8,217,723 GBp and negative earnings, Artemis is valued based on speculative potential rather than current profitability. The negative beta of -0.215 suggests low correlation with broader market movements, typical for resource explorers. Investors likely price in optionality on commodity prices and exploration success, though risks remain elevated.

Strategic Advantages And Outlook

Artemis benefits from its focus on Western Australia, a stable jurisdiction with proven mineral potential. However, the outlook is highly dependent on exploration results and commodity price trends. Strategic partnerships or asset sales could provide near-term catalysts, but the company faces significant execution risks common to early-stage miners. ESG compliance and funding availability will be critical to its long-term viability.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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