investorscraft@gmail.com

Intrinsic ValueAura Energy Limited (AURA.L)

Previous Close£11.00
Intrinsic Value
Upside potential
Previous Close
£11.00

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

Aura Energy Limited is an emerging player in the uranium and critical minerals sector, focusing on exploration and development across Sweden and Mauritania. The company’s core assets include the Tiris uranium project in Mauritania and the Häggån vanadium project in Sweden, both wholly owned, alongside a stake in the Tasiast South gold project. Aura operates in a niche but strategically vital segment of the energy market, where uranium and vanadium are increasingly sought after for nuclear power and energy storage applications. Its business model hinges on advancing these projects toward production, leveraging rising global demand for clean energy solutions. The company’s market position is defined by its early-stage asset base, with potential upside tied to successful resource delineation and future offtake agreements. Aura competes in a capital-intensive industry dominated by larger producers, but its focused portfolio and jurisdictional diversification provide a differentiated investment proposition.

Revenue Profitability And Efficiency

Aura Energy remains pre-revenue, reflecting its exploration-stage status, with no recorded revenue for the period. The company reported a net loss of £6.59 million, driven by ongoing exploration and administrative expenses. Operating cash flow was negative £4.84 million, while capital expenditures totaled £12.06 million, underscoring its investment in project development. These metrics align with typical pre-production mining companies, where profitability is deferred until operational milestones are achieved.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -£0.0101 highlights its current lack of earnings power, consistent with its developmental phase. Capital efficiency is constrained by high exploration and evaluation costs, though its £16.47 million cash position provides near-term liquidity. Aura’s ability to advance projects without excessive dilution or debt will be critical to improving capital efficiency as it progresses toward feasibility studies.

Balance Sheet And Financial Health

Aura’s balance sheet shows £16.47 million in cash and equivalents against modest total debt of £1.46 million, indicating a strong liquidity buffer for its stage. The absence of significant leverage is a positive, but reliance on equity financing to fund exploration raises potential dilution risks. Financial health is manageable in the short term, but sustained project advancement will require additional funding.

Growth Trends And Dividend Policy

Growth is contingent on resource expansion and project development, with no dividends paid, as expected for an exploration-focused firm. The company’s trajectory depends on uranium and vanadium market dynamics, where price recoveries could accelerate asset monetization. Aura’s progress in Mauritania and Sweden will be key indicators of its ability to transition from explorer to developer.

Valuation And Market Expectations

With a market cap of £54.76 million, Aura is valued on speculative potential rather than current cash flows. The negative beta suggests low correlation with broader markets, typical for commodity explorers. Investors appear to price in long-term uranium demand growth, though execution risks remain high given the early-stage nature of its projects.

Strategic Advantages And Outlook

Aura’s strategic advantages lie in its jurisdictionally diversified assets and exposure to uranium, a critical energy transition metal. The outlook hinges on successful project advancement and favorable commodity cycles. Near-term challenges include funding exploration without excessive dilution, while long-term potential depends on global nuclear energy adoption and vanadium demand for battery storage.

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