investorscraft@gmail.com

Intrinsic ValueCentamin plc (CEE.TO)

Previous Close$2.48
Intrinsic Value
Upside potential
Previous Close
$2.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Centamin plc operates as a gold mining company with a primary focus on exploration, development, and production of precious metals. Its flagship asset, the Sukari Gold Mine in Egypt, is a cornerstone of its operations, contributing significantly to revenue. The company also holds exploration licenses in Burkina Faso, Côte d'Ivoire, and Australia, diversifying its geographic risk. Centamin's revenue model is heavily reliant on gold sales, with production costs and gold prices directly impacting profitability. The company maintains a mid-tier position in the gold mining sector, competing with larger diversified miners and smaller junior explorers. Its operational efficiency at Sukari, combined with a disciplined approach to capital allocation, supports its competitive edge. Centamin's strategic focus on low-cost, high-margin production aligns with industry trends favoring sustainable mining practices. The company's market position is further strengthened by its long-life asset base and exploration upside, though it remains exposed to geopolitical risks in its operating regions.

Revenue Profitability And Efficiency

In FY 2023, Centamin reported revenue of CAD 891.3 million, driven by gold sales from the Sukari Mine. Net income stood at CAD 92.3 million, reflecting operational efficiency despite cost pressures. The company generated CAD 353.6 million in operating cash flow, underscoring its ability to convert revenue into cash. Capital expenditures of CAD 202.9 million were directed toward sustaining and growth initiatives, balancing reinvestment with profitability.

Earnings Power And Capital Efficiency

Centamin's diluted EPS of CAD 0.0782 highlights its earnings power, though it remains sensitive to gold price volatility. The company's capital efficiency is evident in its ability to maintain low debt levels (CAD 5.1 million) while funding exploration and development. Operating cash flow coverage of capital expenditures demonstrates prudent financial management, supporting future growth without excessive leverage.

Balance Sheet And Financial Health

Centamin's balance sheet remains robust, with CAD 93.3 million in cash and equivalents and minimal debt. The low debt-to-equity ratio reflects a conservative financial strategy, reducing vulnerability to interest rate fluctuations. Strong liquidity positions the company to weather commodity price downturns and invest in organic growth opportunities, though geopolitical risks in Egypt warrant monitoring.

Growth Trends And Dividend Policy

Centamin's growth is tied to Sukari's production stability and exploration success in other regions. The company paid a dividend of CAD 0.06 per share in FY 2023, signaling confidence in cash flow sustainability. Future growth may hinge on expanding reserves and optimizing operations, with dividends likely to remain aligned with free cash flow generation.

Valuation And Market Expectations

With a market cap of CAD 3.05 billion and a beta of 0.539, Centamin is viewed as a relatively stable gold producer. The valuation reflects expectations of steady production and moderate growth, though investor sentiment is influenced by gold price trends and geopolitical factors. The stock's low beta suggests lower volatility compared to peers, appealing to risk-averse investors.

Strategic Advantages And Outlook

Centamin's strategic advantages include its low-cost Sukari Mine and disciplined capital allocation. The outlook depends on gold price stability, operational efficiency, and exploration success. Geopolitical risks in Egypt and West Africa pose challenges, but the company's strong balance sheet and focused strategy position it to navigate uncertainties and capitalize on gold market opportunities.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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