investorscraft@gmail.com

Intrinsic ValueBase Resources Limited (BSE.L)

Previous Close£12.30
Intrinsic Value
Upside potential
Previous Close
£12.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Base Resources Limited is a mineral sands developer and producer focused on high-value industrial materials, including rutile, ilmenite, and zircon. The company operates primarily through its Kwale Mineral Sands project in Kenya, which it fully owns, and is advancing the Toliara project in Madagascar. These mineral sands are critical inputs for industries such as pigments, ceramics, and welding, positioning Base Resources in a niche but essential segment of the basic materials sector. The company’s revenue model hinges on the extraction and sale of these minerals, with pricing influenced by global demand for titanium feedstocks and zircon. Despite operating in geopolitically complex regions, Base Resources has established itself as a reliable supplier, though its market share remains modest compared to larger diversified mining firms. The Toliara project, once operational, could significantly enhance its market position, given Madagascar’s untapped mineral sands potential. The company’s focus on Africa differentiates it from peers, though it faces challenges related to infrastructure and regulatory environments.

Revenue Profitability And Efficiency

In the reported period, Base Resources generated revenue of 135.1 million GBp but recorded a net loss of 1.64 million GBp, reflecting operational challenges or pricing pressures. The diluted EPS stood at -0.0014 GBp, indicating marginal losses per share. Operating cash flow was positive at 45.45 million GBp, suggesting core operations remain cash-generative, while capital expenditures of 23.27 million GBp highlight ongoing investments, likely in the Toliara project.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate subdued earnings power, though its operating cash flow demonstrates underlying operational viability. With no total debt and 88.12 million GBp in cash, Base Resources maintains a clean balance sheet, supporting liquidity for growth initiatives. Capital efficiency metrics are constrained by the current loss-making position, but the lack of leverage provides flexibility.

Balance Sheet And Financial Health

Base Resources exhibits strong financial health, with zero debt and a cash reserve of 88.12 million GBp. This conservative capital structure mitigates financial risk, though the net loss raises questions about near-term profitability. The absence of debt and substantial liquidity position the company to fund the Toliara project without immediate solvency concerns.

Growth Trends And Dividend Policy

The company’s growth hinges on the Toliara project’s development, which could diversify revenue streams. Despite recent losses, Base Resources paid a dividend of 4.88 GBp per share, signaling confidence in cash flow stability. However, sustained profitability will be critical to maintaining shareholder returns, especially as capital needs for expansion persist.

Valuation And Market Expectations

With a market cap of approximately 154.47 million GBp and a beta of 0.605, Base Resources is viewed as a lower-volatility play within the mining sector. The negative earnings and modest revenue base suggest the market is pricing in future growth from Toliara, though execution risks remain a key consideration.

Strategic Advantages And Outlook

Base Resources’ strategic advantages lie in its niche focus on mineral sands and its debt-free balance sheet. The outlook depends on successful Toliara development and stable commodity prices. While near-term profitability is uncertain, the company’s disciplined financial management and growth pipeline offer long-term potential, contingent on operational execution and market conditions.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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