investorscraft@gmail.com

Intrinsic ValueCaledonia Mining Corporation Plc (CMCL.L)

Previous Close£2,190.00
Intrinsic Value
Upside potential
Previous Close
£2,190.00

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

Caledonia Mining Corporation Plc operates as a gold-focused mining company with primary operations centered on the Blanket Mine in Zimbabwe, where it holds a 64% stake. The company generates revenue through gold production and sales, supplemented by exploration and development activities in precious metals. Its recent agreement to acquire full ownership of the Maligreen project underscores its strategy to expand its asset base in Zimbabwe, a region with significant gold potential. Caledonia differentiates itself through a disciplined approach to cost management and operational efficiency, positioning it as a mid-tier gold producer with a focus on sustainable growth. The company operates in a competitive sector where geopolitical risks and commodity price volatility are key challenges, but its established infrastructure and local expertise provide a competitive edge. With a clear focus on Zimbabwe, Caledonia leverages its deep regional knowledge to navigate regulatory and operational complexities, aiming to enhance production and reserves over time.

Revenue Profitability And Efficiency

In FY 2023, Caledonia reported revenue of £146.3 million, reflecting its core gold production activities. However, the company posted a net loss of £4.2 million, driven by operational challenges and cost pressures. Operating cash flow stood at £14.8 million, indicating some resilience in cash generation despite capital expenditures of £30.4 million, which were directed toward sustaining and expanding production capacity.

Earnings Power And Capital Efficiency

The diluted EPS of -26p highlights earnings pressure in FY 2023, influenced by higher costs and potential one-time expenses. The company’s capital expenditures exceeded operating cash flow, signaling an aggressive investment phase. While this may strain short-term profitability, it aligns with long-term growth objectives, particularly in expanding the Blanket Mine and developing the Maligreen project.

Balance Sheet And Financial Health

Caledonia’s balance sheet shows £4.3 million in cash and equivalents against £25.1 million in total debt, suggesting moderate leverage. The negative net income and significant capex outlays may pressure liquidity, but the company’s ability to maintain a dividend—despite the loss—indicates confidence in future cash flow recovery. Further debt management will be critical as it funds growth initiatives.

Growth Trends And Dividend Policy

Despite the FY 2023 loss, Caledonia maintained a dividend of 32.4p per share, underscoring its commitment to shareholder returns. Growth prospects hinge on successful expansion at Blanket and the integration of Maligreen. The company’s focus on Zimbabwe presents both opportunities and risks, given the region’s gold potential but also its operational and geopolitical uncertainties.

Valuation And Market Expectations

With a market cap of £233.5 million and a beta of 0.23, Caledonia is viewed as a relatively stable gold play with lower volatility than peers. The negative earnings and elevated capex suggest the market is pricing in future growth rather than near-term profitability, reflecting optimism about its expansion projects and gold price resilience.

Strategic Advantages And Outlook

Caledonia’s strategic advantages lie in its operational expertise in Zimbabwe and disciplined cost management. The outlook depends on gold price trends, successful project execution, and navigating regional risks. If the Maligreen acquisition and Blanket expansion deliver as planned, the company could strengthen its position as a mid-tier gold producer with improved cash flow and profitability.

Sources

Company filings, London Stock Exchange disclosures

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