investorscraft@gmail.com

Intrinsic ValueChaarat Gold Holdings Limited (CGH.L)

Previous Close£0.14
Intrinsic Value
Upside potential
Previous Close
£0.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chaarat Gold Holdings Limited is a gold mining company focused on developing and operating assets in the Kyrgyz Republic and Armenia. Its core operations include the Tulkubash and Kyzyltash gold projects in Kyrgyzstan, along with the Kapan mine in Armenia, positioning it as a regional player in Central Asia and the Caucasus. The company primarily generates revenue through gold production, with its Kapan mine serving as its sole operational asset as of FY 2023. Chaarat operates in a capital-intensive industry, where scale and operational efficiency are critical to profitability. Its market position is constrained by its relatively small production footprint compared to global gold majors, though its regional focus allows for cost advantages in labor and logistics. The company’s growth strategy hinges on advancing its development-stage projects, particularly Tulkubash, which could enhance its production profile if successfully brought online. However, geopolitical risks in its operating jurisdictions and volatile gold prices remain key challenges.

Revenue Profitability And Efficiency

Chaarat reported no revenue for FY 2023, reflecting the transitional state of its operations, while its net loss widened to 130.7 million GBp. The Kapan mine, its sole producing asset, contributed positively to operating cash flow (8.7 million GBp), but this was insufficient to offset exploration and development costs. Capital expenditures were modest at 1.96 million GBp, suggesting limited near-term expansionary activity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0189 GBp underscores its current lack of earnings power, driven by high development costs and non-recurring expenses. Operating cash flow from the Kapan mine indicates some underlying cash generation, but capital efficiency remains weak due to the pre-production status of its Kyrgyz projects and debt servicing requirements.

Balance Sheet And Financial Health

Chaarat’s financial health is strained, with 1.69 million GBp in cash against 37.56 million GBp in total debt, raising liquidity concerns. The absence of revenue exacerbates leverage risks, though operating cash flow provides limited near-term relief. Further funding will likely be required to advance its development projects, potentially diluting existing shareholders.

Growth Trends And Dividend Policy

Growth hinges on the Tulkubash project’s progression, but delays or funding shortfalls could impede production targets. The company does not pay dividends, retaining all cash for operational and developmental needs. Its ability to scale production will determine future cash flow sustainability and debt reduction prospects.

Valuation And Market Expectations

With a market cap of 1.05 million GBp and negative earnings, Chaarat trades as a speculative development-stage miner. Investors appear to discount its valuation pending clarity on project timelines and funding. The stock’s beta of 0.86 suggests moderate sensitivity to gold price fluctuations relative to peers.

Strategic Advantages And Outlook

Chaarat’s regional focus offers logistical and cost advantages, but its outlook depends on securing financing for Tulkubash and stabilizing Kapan’s operations. Geopolitical risks and gold price volatility remain critical variables. Successful project execution could reposition the company, though near-term challenges dominate.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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