investorscraft@gmail.com

Intrinsic ValueAndrada Mining Limited (ATM.L)

Previous Close£4.20
Intrinsic Value
Upside potential
Previous Close
£4.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AfriTin Mining Limited operates in the industrial materials sector, focusing on tin exploration and development in Namibia and South Africa. Its flagship Uis brownfield tin mine in Namibia is central to its revenue model, leveraging existing infrastructure to reduce operational costs. The company targets the growing global demand for tin, driven by its use in electronics, renewable energy, and soldering applications. AfriTin positions itself as a strategic supplier in a market dominated by few producers, aiming to capitalize on supply constraints and rising tin prices. Despite being a relatively new entrant, the company benefits from Namibia’s mining-friendly policies and its brownfield site’s lower development risks. However, its market position remains constrained by scale, competing against larger, diversified mining firms with broader geographic and commodity exposure.

Revenue Profitability And Efficiency

AfriTin reported revenue of £17.97 million (GBp) for FY 2024, reflecting its early-stage production phase. The company posted a net loss of £8.44 million (GBp), with diluted EPS of -0.0054, indicating ongoing investment in mine development. Operating cash flow was negative at £3.74 million (GBp), while capital expenditures totaled £11.78 million (GBp), underscoring significant reinvestment needs to scale operations.

Earnings Power And Capital Efficiency

The negative earnings and cash flows highlight AfriTin’s current lack of earnings power, typical of a development-stage miner. Capital efficiency is strained by high capex relative to revenue, though this is expected as the Uis mine ramps up. The company’s ability to transition to positive cash flow hinges on achieving steady-state production and cost optimization.

Balance Sheet And Financial Health

AfriTin holds £14.51 million (GBp) in cash, providing liquidity for near-term operations. Total debt stands at £14.66 million (GBp), resulting in a near-neutral net debt position. The balance sheet reflects a development-phase company, with financial health dependent on future funding to sustain growth and mitigate operational risks.

Growth Trends And Dividend Policy

Growth is tied to the Uis mine’s expansion, with no dividends paid, as the company prioritizes reinvestment. Tin price trends and production scalability will dictate future revenue growth. The lack of a dividend policy aligns with its focus on capital allocation toward resource development.

Valuation And Market Expectations

With a market cap of £50.15 million (GBp) and a beta of 0.659, AfriTin is viewed as a speculative play on tin’s demand outlook. Valuation reflects high execution risk, balancing Namibia’s mining potential against the company’s unproven profitability.

Strategic Advantages And Outlook

AfriTin’s brownfield asset and niche focus on tin provide differentiation, but its success depends on operational execution and commodity price support. The outlook remains cautious, with upside tied to production milestones and tin market dynamics.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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