investorscraft@gmail.com

Intrinsic ValueCobra Resources plc (COBR.L)

Previous Close£4.55
Intrinsic Value
Upside potential
Previous Close
£4.55

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

Cobra Resources plc operates in the precious and base metals exploration sector, focusing primarily on gold, copper, and iron oxide deposits. The company’s flagship asset is the Wudinna Gold Project in South Australia, spanning 2,368 km², positioning it as a key player in regional mineral exploration. Cobra’s revenue model hinges on advancing exploration projects to attract joint ventures or acquisition interest, leveraging its technical expertise and strategic land holdings. The company operates in a competitive industry where success depends on resource discovery, permitting, and commodity price trends. Cobra’s early-stage focus differentiates it from producers, exposing it to higher risk but also potential high-reward opportunities if discoveries are made. Its market position is that of a junior explorer, reliant on capital markets to fund operations until projects reach monetization stages.

Revenue Profitability And Efficiency

Cobra Resources reported no revenue in FY 2023, reflecting its pre-revenue exploration stage. The company posted a net loss of £921,113 (GBp), with diluted EPS of -0.18 GBp, driven by exploration and administrative expenses. Operating cash flow was negative £736,439, while capital expenditures totaled £640,636, underscoring the capital-intensive nature of mineral exploration without immediate cash generation.

Earnings Power And Capital Efficiency

The absence of revenue highlights Cobra’s reliance on external financing to sustain operations. Negative earnings and cash flows are typical for exploration-stage firms, with capital efficiency measured by progress in resource definition rather than traditional profitability metrics. The company’s ability to advance Wudinna will determine future earnings potential, though near-term dilution risk remains high given its funding needs.

Balance Sheet And Financial Health

Cobra held £638,475 in cash and equivalents at year-end 2023, with no debt, providing a clean balance sheet typical of junior miners. However, the modest cash position relative to annual cash burn suggests likely near-term fundraising requirements. The equity-based structure aligns with sector norms, avoiding leverage but exposing shareholders to dilution risk.

Growth Trends And Dividend Policy

Growth prospects hinge on exploration success at Wudinna, with no short-term revenue visibility. The company does not pay dividends, reinvesting all available capital into project development. Shareholder returns would materialize only through asset monetization or discovery-driven share price appreciation, common for early-stage resource companies.

Valuation And Market Expectations

The £11.1 million market cap reflects speculative valuation tied to Wudinna’s potential, with no revenue multiple applicable. The negative beta of -0.1 suggests low correlation to broader markets, typical for micro-cap explorers. Investors appear to price in optionality on gold discoveries rather than near-term cash flows.

Strategic Advantages And Outlook

Cobra’s key advantage is its large-scale Wudinna land package in a stable jurisdiction, offering exploration upside. However, the outlook remains highly uncertain, dependent on drilling results and gold price trends. Success would require further capital raises and technical milestones, with failure risk inherent to greenfield exploration.

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