investorscraft@gmail.com

Intrinsic ValueCapital Limited (CAPD.L)

Previous Close£133.00
Intrinsic Value
Upside potential
Previous Close
£133.00

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

Capital Limited operates as a specialized drilling services provider in the minerals industry, offering a comprehensive suite of solutions tailored to exploration, grade control, and production needs. The company serves mining clients globally with a diversified fleet of 109 rigs, including diamond core, reverse circulation, and blast hole drilling equipment, alongside ancillary services like geochemical analysis and equipment maintenance. Its vertically integrated model allows it to capture value across the mining lifecycle, from early-stage exploration to operational support. Capital Limited differentiates itself through technical expertise, fleet flexibility, and a strong presence in Africa and emerging markets, where mineral exploration activity remains robust. The company’s rebranding from Capital Drilling Limited in 2020 reflects its strategic expansion beyond drilling into broader mining services, enhancing its value proposition. While competitive pressures exist from larger integrated mining service firms, Capital’s niche focus and asset-light approach position it as a agile partner for mid-tier and junior miners.

Revenue Profitability And Efficiency

Capital Limited reported revenue of £348 million (GBp) for the latest fiscal period, with net income of £17.3 million, reflecting a net margin of approximately 5%. Operating cash flow stood at £63.7 million, underscoring solid cash generation despite capital expenditures of £40.3 million. The company’s asset turnover and working capital management appear efficient, given its capital-intensive operations and cyclical end-markets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 8.85 GBp demonstrates modest but stable earnings power, supported by its diversified service offerings. Return metrics are influenced by the capital-heavy nature of drilling services, though fleet utilization and contract pricing remain key levers. Operating cash flow coverage of capital expenditures suggests disciplined reinvestment to maintain competitive capabilities.

Balance Sheet And Financial Health

Capital Limited holds £40.5 million in cash against £149 million of total debt, indicating a leveraged but manageable position. The balance sheet reflects the cyclical demands of the mining sector, with debt likely tied to fleet expansion. Liquidity appears adequate, supported by operational cash flows and a manageable debt maturity profile.

Growth Trends And Dividend Policy

Growth is tied to mineral exploration cycles, with potential upside from commodity price trends and junior miner activity. The company paid a dividend of 2.03 GBp per share, signaling a commitment to shareholder returns despite reinvestment needs. Historical performance suggests resilience through commodity downturns, aided by cost controls and contract diversification.

Valuation And Market Expectations

With a market cap of £137.7 million and a beta of 0.545, the stock exhibits lower volatility relative to the broader market. Valuation multiples likely reflect the niche nature of drilling services and exposure to mining capex cycles. Investor expectations may hinge on commodity price trends and the company’s ability to secure long-term contracts.

Strategic Advantages And Outlook

Capital Limited’s strategic advantages lie in its specialized expertise, geographic focus on high-potential mining regions, and asset-light service model. The outlook remains cautiously optimistic, contingent on sustained mineral exploration demand and operational execution. Risks include commodity price volatility and competitive pressures, but the company’s diversified client base and technical capabilities provide a buffer.

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