investorscraft@gmail.com

Intrinsic ValueEcora Resources PLC (ECOR.TO)

Previous Close$2.69
Intrinsic Value
Upside potential
Previous Close
$2.69

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

Ecora Resources PLC operates as a specialized royalty and streaming company focused on the natural resources sector, with diversified exposure to commodities such as cobalt, steelmaking coal, copper, and nickel. The company generates revenue by acquiring royalties on mining operations, providing upfront capital to producers in exchange for a percentage of future production or revenue. This asset-light model reduces operational risks while offering leveraged exposure to commodity price movements. Ecora’s portfolio spans key mining jurisdictions, including Australia, the Americas, and Europe, positioning it as a global player in the royalty financing space. The company’s strategic shift in 2022, rebranding from Anglo Pacific Group, reflects its focus on energy transition metals, aligning with long-term demand trends. Ecora’s market position is strengthened by its selective approach to royalty acquisitions, targeting high-quality assets with stable cash flows and growth potential. Its diversified commodity base mitigates concentration risk, while its expertise in structuring deals enhances its competitive edge in a niche but growing segment of the mining finance industry.

Revenue Profitability And Efficiency

Ecora reported revenue of CAD 59.6 million in the latest fiscal period, though net income was negative at CAD -9.8 million, reflecting volatility in commodity markets and potential impairments. Operating cash flow stood at CAD 29.6 million, indicating the underlying cash-generating ability of its royalty portfolio. Capital expenditures of CAD -10.7 million suggest disciplined reinvestment, aligning with its asset-light model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -0.0389 highlights near-term earnings challenges, likely tied to weaker commodity prices or timing delays in royalty receipts. However, its capital-efficient royalty model allows for scalable growth without heavy operational overhead, supporting long-term margin expansion as its portfolio matures and commodity cycles stabilize.

Balance Sheet And Financial Health

Ecora maintains a moderate financial position, with CAD 7.9 million in cash and equivalents against total debt of CAD 93.3 million. The debt level, while notable, is manageable given the predictable nature of royalty cash flows. Liquidity appears adequate, but leverage metrics warrant monitoring if commodity downturns persist or acquisition activity accelerates.

Growth Trends And Dividend Policy

Ecora’s growth is tied to commodity demand and strategic royalty acquisitions, particularly in energy transition metals. The company pays a dividend of CAD 0.0244 per share, signaling commitment to shareholder returns, though payout sustainability depends on cash flow stability. Portfolio diversification and focus on high-growth commodities like cobalt and copper could drive future revenue upside.

Valuation And Market Expectations

With a market cap of CAD 278.2 million and a beta of 0.252, Ecora is viewed as a lower-risk play within the volatile materials sector. The valuation reflects investor caution amid earnings headwinds, but its royalty model and exposure to critical minerals may attract long-term value seekers betting on commodity recovery.

Strategic Advantages And Outlook

Ecora’s key advantages include its diversified royalty portfolio, expertise in mining finance, and alignment with energy transition trends. The outlook hinges on commodity price stability and successful execution of its acquisition strategy. Risks include reliance on third-party operators and cyclical commodity exposure, but its asset-light structure provides resilience in downturns.

Sources

Company filings, market 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