investorscraft@gmail.com

Intrinsic ValueBezant Resources Plc (BZT.L)

Previous Close£0.10
Intrinsic Value
Upside potential
Previous Close
£0.10

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

Bezant Resources Plc operates as a mineral exploration and development company, focusing on gold, silver, cobalt, manganese, copper, and other base metals across multiple jurisdictions, including the UK, Argentina, Namibia, Zambia, Botswana, Cyprus, and the Philippines. The company’s revenue model is primarily driven by advancing exploration projects to feasibility and securing joint ventures or outright sales to mining operators. As a junior explorer, Bezant operates in a high-risk, high-reward segment of the mining sector, where success hinges on resource discovery and commodity price cycles. Its diversified geographic footprint mitigates some country-specific risks but also spreads operational focus thin. The company’s market position is that of a micro-cap player in a competitive industry dominated by larger, well-capitalized firms. Without producing assets, Bezant relies heavily on external financing and strategic partnerships to fund exploration, leaving it vulnerable to capital market conditions and investor sentiment toward speculative mining ventures.

Revenue Profitability And Efficiency

Bezant reported no revenue in FY 2023, reflecting its pre-revenue stage as an exploration company. Net losses widened to -GBp 6.1 million, driven by ongoing exploration expenses and administrative costs. Operating cash flow was negative at -GBp 612,000, while capital expenditures totaled -GBp 361,000, underscoring the capital-intensive nature of mineral exploration without immediate monetization.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -GBp 0.0007 highlights its lack of earnings power in the absence of commercial production. With no operating income, capital efficiency metrics are inapplicable; instead, investor focus remains on resource potential and project advancement. The negative cash flow from operations and high exploration burn rate emphasize reliance on external funding.

Balance Sheet And Financial Health

Bezant’s balance sheet shows limited liquidity, with GBp 560,000 in cash against GBp 526,000 in total debt. The minimal cash position and lack of revenue raise concerns about near-term solvency, necessitating further equity raises or asset sales. The company’s financial health is precarious, typical of early-stage explorers, with survival contingent on securing additional financing.

Growth Trends And Dividend Policy

Growth prospects hinge on successful exploration outcomes and project development, though no near-term revenue catalysts are evident. The company has no dividend policy, consistent with its pre-revenue status, and reinvests all available capital into exploration activities. Shareholder returns are entirely speculative, tied to future resource discoveries or M&A activity.

Valuation And Market Expectations

With a market cap of ~GBp 4.1 million, Bezant trades as a speculative penny stock, reflecting high uncertainty around its asset base. The low beta (0.325) suggests muted correlation with broader markets, typical for micro-cap explorers. Valuation lacks traditional metrics; instead, it is driven by investor sentiment on commodity prices and exploration potential.

Strategic Advantages And Outlook

Bezant’s key advantage lies in its geographically diversified portfolio, reducing single-project risk. However, the lack of near-term production and reliance on external funding pose significant challenges. The outlook remains highly speculative, dependent on exploration success and favorable commodity price trends. Strategic partnerships or asset divestitures could provide interim liquidity but would dilute existing shareholders.

Sources

Company filings, London Stock Exchange data

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