investorscraft@gmail.com

Intrinsic ValueBlueRock Diamonds PLC (BRD.L)

Previous Close£2.25
Intrinsic Value
Upside potential
Previous Close
£2.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BlueRock Diamonds PLC operates as a diamond mining company focused on the exploration and development of mineral deposits in South Africa's Kimberley region. The company's primary asset is the Kareevlei project, which comprises five diamondiferous kimberlite pipes spanning approximately 3,000 hectares in the Northern Cape province. This positions BlueRock in the niche but volatile segment of small-scale diamond mining, where operational efficiency and diamond quality are critical to profitability. The company's revenue model hinges on extracting and selling rough diamonds, with market prices heavily influenced by global demand for gem-quality stones. BlueRock competes in a sector dominated by larger players like De Beers and Rio Tinto, relying on its localized expertise and lower overhead to carve out a sustainable niche. The diamond mining industry remains cyclical, with BlueRock's fortunes tied to both commodity prices and the ability to consistently deliver high-value stones from its Kareevlei operations.

Revenue Profitability And Efficiency

In FY 2021, BlueRock reported revenue of £7.85 million, reflecting its active mining operations, but posted a net loss of £1.14 million, underscoring the challenges of cost management in small-scale diamond mining. Operating cash flow was positive at £2.41 million, suggesting some operational efficiency, though significant capital expenditures of £4.07 million indicate ongoing investment in resource development.

Earnings Power And Capital Efficiency

The company's diluted EPS of -8.78p highlights its current lack of earnings power, a common trait in early-stage mining ventures. The negative net income and substantial capital outlays point to a business still in the investment phase, with profitability contingent on higher diamond yields or improved market prices.

Balance Sheet And Financial Health

BlueRock's balance sheet shows £315,353 in cash against £2.56 million in total debt, indicating limited liquidity and moderate leverage. The negative equity position resulting from accumulated losses raises questions about long-term financial sustainability without additional financing or operational improvements.

Growth Trends And Dividend Policy

With no dividend history and reinvestment of cash flows into the Kareevlei project, BlueRock appears focused on growth through resource development rather than shareholder returns. The company's future growth depends on expanding production capacity and discovering higher-value diamond deposits within its existing concessions.

Valuation And Market Expectations

The market capitalization of approximately £0.93 million reflects investor skepticism about the company's ability to achieve sustainable profitability. The beta of 0.85 suggests the stock is slightly less volatile than the broader market, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

BlueRock's strategic advantage lies in its focused operations in a proven diamondiferous region, but its outlook remains highly dependent on commodity prices and operational execution. Success will require both improved mining efficiency and favorable diamond market conditions to transition to sustained profitability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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