investorscraft@gmail.com

Intrinsic ValueBlackstone Resources AG (BLS.SW)

Previous CloseCHF0.13
Intrinsic Value
Upside potential
Previous Close
CHF0.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Blackstone Resources AG operates in the industrial materials sector, specializing in battery metals exploration and development. The company focuses on high-demand metals such as cobalt, manganese, graphite, nickel, and lithium, which are critical for electric vehicle batteries and renewable energy storage. Its diversified portfolio includes mining rights, concessions, and technologies across Canada, Chile, Mongolia, Norway, and Peru, positioning it as a niche player in the global battery supply chain. Blackstone also engages in management and trading services, leveraging its expertise to monetize mineral assets. The company’s strategic emphasis on battery metals aligns with the accelerating shift toward electrification and decarbonization, though its market position remains relatively small compared to established mining giants. Its international footprint provides geographic diversification but exposes it to jurisdictional risks and commodity price volatility.

Revenue Profitability And Efficiency

In FY 2020, Blackstone reported modest revenue of CHF 9,480, overshadowed by a net income of CHF 17.2 million, likely driven by non-operating gains or asset revaluations. Operating cash flow was negative at CHF -2.4 million, reflecting ongoing investment activities, while capital expenditures were minimal at CHF -72,000. The disparity between revenue and net income suggests reliance on non-core income streams or accounting adjustments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 0.24 indicates modest earnings power relative to its share count. However, negative operating cash flow raises questions about sustainable profitability. With limited capex, Blackstone appears to prioritize asset development over large-scale production, which may constrain near-term cash generation but could yield long-term gains if commodity prices rise.

Balance Sheet And Financial Health

Blackstone’s balance sheet shows CHF 673,477 in cash against total debt of CHF 13.9 million, indicating liquidity constraints. The high debt-to-cash ratio suggests reliance on external financing, which could pressure financial flexibility. Shareholders’ equity is likely bolstered by net income, but the company’s ability to service debt hinges on successful project monetization or further capital raises.

Growth Trends And Dividend Policy

Blackstone’s growth strategy centers on battery metals, a sector with strong tailwinds but intense competition. The absence of dividends reflects reinvestment priorities, though the lack of consistent operating cash flow may delay shareholder returns. Future growth depends on commodity demand and the company’s ability to advance its mining projects to production.

Valuation And Market Expectations

With no reported market capitalization and a beta of 1.97, Blackstone is highly sensitive to market volatility, typical of small-cap resource stocks. Investors likely price in speculative upside tied to battery metal demand, but the absence of recurring revenue streams tempers valuation optimism.

Strategic Advantages And Outlook

Blackstone’s niche focus on battery metals aligns with global decarbonization trends, offering potential upside. However, its small scale, negative cash flow, and debt load pose execution risks. Success hinges on securing partnerships, advancing projects, and navigating commodity cycles. The outlook remains speculative, dependent on external funding and metal price trends.

Sources

Company description, financial data from disclosed filings (likely Swiss Exchange reports), and sector context from industry analysis.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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