investorscraft@gmail.com

Intrinsic ValueBerkeley Energia Limited (BKY.L)

Previous Close£29.00
Intrinsic Value
Upside potential
Previous Close
£29.00

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

Berkeley Energia Limited operates in the uranium mining sector, focusing on the exploration and development of uranium properties, primarily through its flagship Salamanca project in western Spain. The company aims to capitalize on the growing demand for nuclear energy, driven by global decarbonization efforts and energy security concerns. Its revenue model hinges on future uranium production, though it currently generates minimal income as it navigates regulatory and operational challenges to bring Salamanca into production. Berkeley Energia holds a niche position in the European uranium market, where competition is limited due to stringent regulatory environments and high entry barriers. The company’s strategic asset base and proximity to European utilities could provide a competitive edge if it successfully transitions to commercial production. However, its market position remains speculative until it secures necessary permits and demonstrates scalable output.

Revenue Profitability And Efficiency

Berkeley Energia reported modest revenue of £3.55 million, overshadowed by a net loss of £3.26 million, reflecting its pre-production phase. The absence of capital expenditures suggests limited near-term growth investments, while negative operating cash flow (£1.5 million) underscores ongoing operational costs without offsetting production income. The company’s financials highlight its reliance on existing cash reserves to sustain operations until project milestones are achieved.

Earnings Power And Capital Efficiency

With a diluted EPS of -£0.0073, Berkeley Energia’s earnings power remains constrained by its developmental stage. The lack of debt and £77.35 million in cash reserves provide a buffer, but capital efficiency is untested due to stalled project progress. The company’s ability to monetize its uranium assets will determine future profitability and return on invested capital.

Balance Sheet And Financial Health

The balance sheet is debt-free, with £77.35 million in cash and equivalents, offering liquidity to navigate near-term hurdles. However, persistent losses and negligible revenue raise questions about long-term sustainability without project advancement. The strong cash position mitigates immediate solvency risks but does not address underlying operational viability.

Growth Trends And Dividend Policy

Growth is contingent on the Salamanca project’s development, which faces regulatory and market uncertainties. No dividends are paid, aligning with the company’s focus on resource allocation to project execution. Investor returns depend entirely on future production success and uranium price trends.

Valuation And Market Expectations

The market cap of £103.4 million reflects speculative optimism around uranium demand and project potential, despite current financial underperformance. A beta of 1.952 indicates high volatility, typical of pre-revenue mining stocks. Valuation hinges on permitting progress and commodity price movements.

Strategic Advantages And Outlook

Berkeley Energia’s key advantage lies in its high-grade Salamanca asset, positioned to serve European nuclear utilities. However, regulatory delays and operational execution risks cloud the outlook. Success depends on securing permits, scaling production, and capitalizing on rising uranium demand. The company remains a high-risk, high-reward play in the energy transition theme.

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