investorscraft@gmail.com

Intrinsic ValueCelsius Resources Limited (CLA.L)

Previous Close£0.95
Intrinsic Value
Upside potential
Previous Close
£0.95

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

Celsius Resources Limited operates as a mineral exploration and development company, focusing on copper, gold, nickel, and cobalt deposits across Australia, Namibia, and the Philippines. Its flagship Maalinao-Caigutan-Biyog copper-gold project in the Philippines represents a key growth driver, targeting the increasing global demand for critical metals used in renewable energy and electrification. The company’s strategy centers on advancing high-potential assets through feasibility studies and partnerships, positioning it in the competitive but fragmented junior mining sector. Celsius leverages its technical expertise and regional partnerships to mitigate exploration risks while capitalizing on rising commodity prices. As a small-cap player, it faces challenges in scaling operations but benefits from exposure to geopolitically stable jurisdictions with established mining frameworks. The company’s success hinges on project advancement and securing financing to transition from exploration to production.

Revenue Profitability And Efficiency

Celsius Resources reported no revenue in the period, reflecting its pre-production stage. Net losses widened to -8.44 million GBp, driven by exploration and administrative costs. Negative operating cash flow (-1.21 million GBp) and capital expenditures (-0.49 million GBp) underscore ongoing investment in project development, with liquidity supported by 1.60 million GBp in cash reserves.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0037 GBp highlights current earnings challenges typical of exploration-phase firms. With no debt and modest cash holdings, Celsius relies on equity financing or strategic partnerships to fund operations, prioritizing capital allocation to high-impact exploration activities.

Balance Sheet And Financial Health

Celsius maintains a debt-free balance sheet, with 1.60 million GBp in cash providing limited runway. The absence of revenue and persistent cash burn necessitates future funding to sustain exploration efforts and advance projects toward feasibility.

Growth Trends And Dividend Policy

Growth is contingent on successful resource delineation and project development, with no dividends issued. The company’s trajectory depends on commodity price trends and ability to secure development capital, typical of early-stage miners.

Valuation And Market Expectations

The market cap of 10.19 million GBp reflects speculative valuation tied to project potential rather than current earnings. A beta of 0.842 suggests moderate volatility relative to the broader market, aligning with junior mining peers.

Strategic Advantages And Outlook

Celsius’s focus on copper and gold aligns with long-term electrification and inflation-hedge themes. However, execution risks and funding needs pose challenges. Success hinges on advancing Maalinao-Caigutan-Biyog and attracting strategic investors.

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