investorscraft@gmail.com

Intrinsic ValueContango Holdings plc (CGO.L)

Previous Close£0.80
Intrinsic Value
Upside potential
Previous Close
£0.80

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

Contango Holdings plc operates in the mining sector, focusing on the exploration, development, and production of coking coal and gold. The company’s primary asset is its 70% stake in the Lubu Coal project in Zimbabwe, a significant resource in the Hwange mining district, alongside interests in the Garalo-Ntiela gold project in Mali. Contango targets both local and international markets, positioning itself as a niche player in Southern Africa’s resource extraction industry. The company’s revenue model hinges on future production and sales of coking coal, a critical input for steel manufacturing, and gold, a globally traded commodity. Despite its early-stage operations, Contango aims to capitalize on regional resource demand, though its market position remains speculative due to limited current revenue and operational scale. The firm’s strategic focus on high-potential, underdeveloped assets differentiates it from larger, diversified miners, but also exposes it to geopolitical and operational risks inherent in emerging markets.

Revenue Profitability And Efficiency

Contango reported no revenue for FY 2023, reflecting its pre-production stage, while net losses widened to -6.7 million GBp. The absence of operating cash flow (-2.0 million GBp) and negligible cash reserves (1,166 GBp) underscore the company’s reliance on external financing to sustain exploration and development activities. Capital expenditures were not disclosed, but the lack of revenue generation highlights inefficiencies typical of early-stage resource firms.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0174 GBp and negative net income demonstrate limited earnings power, as Contango remains unprofitable. With no operational cash flow and high reliance on debt (4.2 million GBp), capital efficiency is constrained. The firm’s ability to monetize its assets will determine future earnings potential, but current metrics reflect significant execution risk.

Balance Sheet And Financial Health

Contango’s balance sheet reveals financial strain, with minimal cash (1,166 GBp) and substantial total debt (4.2 million GBp). The lack of revenue and negative equity from accumulated losses signal weak financial health. The company’s ability to secure additional funding or advance projects to production will be critical to avoiding liquidity crises.

Growth Trends And Dividend Policy

Growth prospects hinge on successful development of the Lubu Coal and Garalo-Ntiela projects, but no near-term revenue is expected. Contango does not pay dividends, reinvesting all potential cash flows into exploration. Shareholder returns depend entirely on future asset monetization, which remains uncertain given operational and market risks.

Valuation And Market Expectations

With a market cap of 7.6 million GBp and a beta of 0.46, Contango is priced as a high-risk, speculative play. The absence of revenue and negative earnings suggest valuations are driven by resource potential rather than current fundamentals. Investors appear to discount significant execution risks in Zimbabwe and Mali.

Strategic Advantages And Outlook

Contango’s strategic advantage lies in its focus on underexploited assets in resource-rich regions, but its outlook is highly uncertain. Success depends on overcoming geopolitical, funding, and operational hurdles. The company’s ability to transition from exploration to production will determine its long-term viability, but near-term challenges remain substantial.

Sources

Company filings, London Stock Exchange disclosures

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