investorscraft@gmail.com

Intrinsic ValueCora Gold Limited (CORA.L)

Previous Close£10.00
Intrinsic Value
Upside potential
Previous Close
£10.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cora Gold Limited operates as a mineral exploration and development company focused on gold deposits in West Africa, particularly in Mali. Its flagship asset, the Sanankoro Gold Project, spans 341 square kilometers and represents a key growth opportunity in a region known for high-grade gold potential. The company’s revenue model hinges on advancing exploration to attract joint ventures or eventual production, positioning it as a junior miner with strategic landholdings in a prolific gold belt. While still in the pre-revenue stage, Cora Gold leverages its technical expertise and regional partnerships to de-risk its projects, targeting resource expansion to enhance valuation. The competitive landscape includes larger miners and explorers, but Cora’s concentrated focus on Sanankoro differentiates it as a pure-play opportunity in Mali’s underdeveloped southern corridor. The company’s success depends on funding exploration, resource upgrades, and navigating geopolitical risks inherent to West African mining.

Revenue Profitability And Efficiency

Cora Gold reported no revenue in FY 2022, reflecting its pre-production status. Net losses widened to -£4.97 million (GBp), driven by exploration expenses and administrative costs. Operating cash flow was negative (£382k), though the company maintained £16.85 million in cash, providing near-term liquidity for ongoing project development. Capital expenditures were negligible, indicating a focus on preserving capital amid exploration delays.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0172 GBp underscores its current lack of earnings power, typical of early-stage miners. With no operating income, capital efficiency metrics are not yet meaningful. Cora’s ability to advance Sanankoro without excessive dilution or debt will be critical to future earnings potential, though near-term profitability remains contingent on successful resource definition and funding.

Balance Sheet And Financial Health

Cora Gold’s balance sheet shows £16.85 million in cash against £15.86 million in total debt, yielding a modest net cash position. Debt levels appear manageable, but the absence of revenue necessitates careful liquidity management. The company’s ability to secure additional funding or partnerships will determine its capacity to sustain exploration without overleveraging.

Growth Trends And Dividend Policy

Growth is tied to Sanankoro’s resource expansion, with no dividends expected given the pre-revenue stage. Shareholder returns hinge on project milestones and potential M&A interest. The lack of near-term production limits visibility into organic growth, though successful exploration could catalyze re-rating.

Valuation And Market Expectations

The £40 million market cap reflects speculative optimism around Sanankoro’s potential, with a beta of 0.297 indicating lower volatility than peers. Investors appear to price in exploration success, though the absence of revenue and negative earnings tempers valuation benchmarks. A premium/discount to NAV would depend on resource estimates, which remain unverified.

Strategic Advantages And Outlook

Cora’s strategic advantage lies in its focused asset base and Mali’s gold-friendly jurisdiction, though operational and funding risks persist. The outlook depends on drilling results, gold prices, and partnerships. Successful resource upgrades could attract acquirers, while delays may pressure liquidity. The company remains a high-risk, high-reward play on West African gold exploration.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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