investorscraft@gmail.com

Intrinsic ValueAtalaya Mining Plc (AYM.TO)

Previous Close$5.78
Intrinsic Value
Upside potential
Previous Close
$5.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Atalaya Mining Plc operates as a copper-focused mining company with its primary asset being the Proyecto Riotinto mine in Spain. The company specializes in open-pit mining, producing copper concentrates with silver as a by-product, positioning it within the competitive global copper market. Its revenue model is tied to copper prices, making it sensitive to commodity cycles, but its fully owned flagship mine provides operational control and cost efficiency. Atalaya competes in the mid-tier copper producer segment, leveraging its strategic location in Europe to serve regional demand while maintaining lower geopolitical risk compared to peers in less stable regions. The company’s focus on sustainable mining practices and potential expansion opportunities at Riotinto could enhance its long-term market position. Its ability to manage production costs and optimize recoveries is critical in maintaining profitability amid fluctuating copper prices.

Revenue Profitability And Efficiency

In FY 2022, Atalaya reported revenue of CAD 361.8 million, with net income of CAD 33.2 million, reflecting the impact of copper price volatility and operational costs. Operating cash flow stood at CAD 38.5 million, while capital expenditures were CAD 53.6 million, indicating reinvestment in mine development. The company’s profitability metrics suggest moderate efficiency, though external price factors heavily influence margins.

Earnings Power And Capital Efficiency

Atalaya’s diluted EPS was negligible, highlighting earnings sensitivity to copper market conditions. The company’s capital efficiency is constrained by high capex requirements for mining operations, though its operating cash flow coverage suggests adequate liquidity for sustaining operations. The absence of significant leverage in earnings power underscores its dependence on commodity cycles.

Balance Sheet And Financial Health

Atalaya maintained a solid liquidity position with CAD 126.1 million in cash and equivalents against total debt of CAD 78.3 million, indicating a manageable leverage profile. The balance sheet reflects prudent financial management, with sufficient liquidity to support near-term obligations and operational needs. The company’s debt levels are reasonable relative to its market capitalization.

Growth Trends And Dividend Policy

Atalaya’s growth is tied to copper production volumes and price trends, with limited near-term expansion visibility beyond Riotinto. The company paid a dividend of CAD 0.55 per share, signaling a commitment to shareholder returns despite cyclical earnings. Future growth may hinge on exploration success or strategic acquisitions to diversify its asset base.

Valuation And Market Expectations

With a market cap of CAD 835.8 million and a beta of 1.73, Atalaya is viewed as a higher-risk play on copper prices. The market likely prices in expectations of stable production and cost control, but valuation multiples remain sensitive to commodity price swings. Investors should weigh its European positioning against broader sector risks.

Strategic Advantages And Outlook

Atalaya’s key advantage lies in its wholly owned Riotinto mine, providing operational flexibility and cost control. The outlook depends on copper demand, particularly from renewable energy and electrification trends. Strategic initiatives to optimize production and explore expansion could enhance long-term value, though macroeconomic factors remain a critical variable.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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