investorscraft@gmail.com

Intrinsic ValueConroy Gold and Natural Resources plc (CGNR.L)

Previous Close£15.50
Intrinsic Value
Upside potential
Previous Close
£15.50

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

Conroy Gold and Natural Resources plc operates in the gold and base metals exploration sector, focusing on mineral-rich regions in Ireland and Finland. The company’s core revenue model is centered on discovering and developing gold, lead, and zinc deposits, with its primary exploration activities concentrated in the Longford-Down Massif region. As a junior mining firm, Conroy Gold relies on securing funding for exploration and eventual production, positioning itself as a high-risk, high-reward investment in the volatile commodities market. The company’s niche focus on underdeveloped European deposits differentiates it from larger, diversified miners, though it faces competition from well-capitalized peers with established operations. Its long-term viability hinges on successful resource delineation and securing strategic partnerships or offtake agreements to monetize discoveries. The lack of current revenue underscores its early-stage status, requiring investor confidence in its geological prospects and management’s ability to advance projects.

Revenue Profitability And Efficiency

Conroy Gold reported no revenue in FY2023, reflecting its pre-production stage, while net losses widened to -£315k (GBp). Negative operating cash flow of -£747k and minimal capital expenditures (-£694) highlight constrained exploration activity. The absence of revenue generation underscores reliance on external financing to sustain operations and advance projects.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0072 GBp and persistent losses demonstrate limited near-term earnings potential. Capital efficiency remains challenged by high exploration costs and no operational cash flow, with progress contingent on successful resource definition and funding.

Balance Sheet And Financial Health

Conroy Gold holds £144k in cash against £4.65m in total debt, indicating liquidity strain. The debt-heavy structure, coupled with no revenue, raises solvency concerns, necessitating further equity raises or debt restructuring to support ongoing exploration.

Growth Trends And Dividend Policy

Growth is entirely tied to exploration success, with no dividends paid (0 GBp/share). The lack of production or reserves limits visibility into future cash flows, making the investment thesis speculative and dependent on commodity price trends and drilling results.

Valuation And Market Expectations

The £2.2m market cap reflects skepticism about project viability, with a beta of 1.199 indicating high volatility. Valuation hinges on speculative resource potential rather than fundamentals, aligning with junior mining sector risks.

Strategic Advantages And Outlook

Conroy Gold’s strategic focus on underexplored European regions offers geological upside but requires significant capital to unlock value. The outlook remains highly uncertain, with success contingent on exploration breakthroughs and favorable gold market conditions.

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