investorscraft@gmail.com

Intrinsic ValueCloudbreak Discovery Plc (CDL.L)

Previous Close£0.70
Intrinsic Value
Upside potential
Previous Close
£0.70

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

Cloudbreak Discovery Plc operates in the industrial materials sector, specializing in the generation of mineral resource projects with a focus on battery and base metals. The company identifies and develops high-potential natural resource opportunities globally, leveraging its expertise to create value through exploration and strategic partnerships. As a junior exploration firm, Cloudbreak faces intense competition but differentiates itself by targeting critical minerals essential for the energy transition, positioning it in a niche yet growing market segment. The company’s revenue model relies on project generation, joint ventures, and potential future royalties, though it currently operates at a pre-revenue stage. Its market position is inherently speculative, given the early-stage nature of its projects, but it benefits from increasing demand for battery metals like lithium, cobalt, and nickel. Cloudbreak’s success hinges on its ability to advance discoveries into economically viable assets, requiring sustained capital and technical execution.

Revenue Profitability And Efficiency

Cloudbreak Discovery reported no revenue for the period, reflecting its pre-revenue status as an exploration-stage company. Net income stood at -£855,966, with diluted EPS of -0.18p, underscoring significant operating losses. The absence of capital expenditures suggests limited near-term project development, while negative operating cash flow of -£407,509 highlights ongoing funding needs to sustain operations and exploration activities.

Earnings Power And Capital Efficiency

The company’s lack of earnings power is evident from its negative net income and EPS, driven by exploration costs and administrative expenses. With no revenue streams, capital efficiency metrics are not applicable, though the minimal debt and reliance on equity financing indicate a cautious approach to leveraging. Future earnings potential depends on successful project monetization or partnerships.

Balance Sheet And Financial Health

Cloudbreak’s balance sheet shows £195,157 in cash, providing limited liquidity against annual operating cash outflows. Total debt is modest at £43,248, but the company’s financial health remains precarious due to its reliance on external funding. The absence of significant tangible assets or revenue-generating projects underscores the high-risk nature of its business model.

Growth Trends And Dividend Policy

Growth prospects are tied to the advancement of its mineral projects, though the lack of revenue and consistent losses highlight execution risks. The company does not pay dividends, retaining all resources for exploration. Shareholder returns, if any, would likely stem from capital appreciation driven by project successes or acquisitions.

Valuation And Market Expectations

With a market cap of ~£1.7 million, Cloudbreak trades as a speculative micro-cap stock, reflecting investor skepticism about near-term viability. The low beta (0.177) suggests minimal correlation with broader markets, typical of early-stage resource stocks. Valuation hinges entirely on future project milestones, with no traditional metrics applicable.

Strategic Advantages And Outlook

Cloudbreak’s strategic focus on battery metals aligns with global decarbonization trends, offering long-term potential. However, its outlook remains highly uncertain, dependent on securing funding, technical success, and favorable commodity prices. The company’s ability to attract partners or buyers for its projects will be critical to survival and growth.

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