investorscraft@gmail.com

Intrinsic ValueAterian plc (ATN.L)

Previous Close£31.00
Intrinsic Value
Upside potential
Previous Close
£31.00

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

Aterian plc operates in the industrial materials sector, focusing on the exploration and development of critical minerals such as tin, tungsten, and tantalum in Africa. The company’s core revenue model hinges on advancing its key projects, including the Kuaka Mine and the Huye Joint Venture, to production-ready stages, targeting long-term mineral extraction and sales. These metals are essential for electronics, renewable energy, and aerospace industries, positioning Aterian within a high-demand supply chain. The company’s strategic focus on Africa leverages the continent’s rich mineral resources, though it faces competition from established mining firms and geopolitical risks inherent to emerging markets. Aterian’s rebranding in 2022 reflects its refined focus on critical minerals, aiming to capitalize on global decarbonization trends. However, its early-stage projects and joint venture structure introduce operational and funding uncertainties, requiring disciplined capital allocation to transition from exploration to revenue generation.

Revenue Profitability And Efficiency

Aterian reported no revenue for FY 2023, reflecting its pre-production status, while net losses widened to -1,062,000 GBp. Negative operating cash flow (-1,180,000 GBp) and minimal capital expenditures (-94,000 GBp) underscore the company’s reliance on external funding to sustain exploration activities. The lack of revenue generation highlights the inherent risks of early-stage mineral development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.105 GBp and persistent net losses indicate limited near-term earnings potential. Capital efficiency remains constrained by high exploration costs and deferred monetization of assets. Aterian’s ability to advance projects toward commercialization will be critical to improving its earnings trajectory.

Balance Sheet And Financial Health

Aterian’s financial position is fragile, with cash reserves of 73,000 GBp dwarfed by total debt of 225,000 GBp. The negative operating cash flow and minimal liquidity raise concerns about near-term solvency, necessitating further equity raises or strategic partnerships to fund ongoing operations and project development.

Growth Trends And Dividend Policy

Growth is contingent on successful project development, with no dividends distributed due to the company’s pre-revenue stage. The Kuaka and Huye projects represent potential long-term value drivers, but progress depends on securing additional funding and overcoming technical and regulatory hurdles.

Valuation And Market Expectations

The market cap of ~4.99M GBp reflects investor skepticism about Aterian’s ability to transition to production. The low beta (0.108) suggests limited correlation with broader markets, typical of speculative exploration-stage equities. Valuation hinges on speculative reserves and future commodity prices.

Strategic Advantages And Outlook

Aterian’s focus on critical minerals aligns with global decarbonization trends, but execution risks are high. Success depends on securing financing, advancing projects, and navigating African mining regulations. The outlook remains uncertain, with upside tied to mineral discoveries and partnerships.

Sources

Company filings, London Stock Exchange data

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