investorscraft@gmail.com

Intrinsic ValueECR Minerals plc (ECR.L)

Previous Close£0.37
Intrinsic Value
Upside potential
Previous Close
£0.37

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

ECR Minerals plc operates as a junior exploration company focused on gold projects in Australia and the Philippines. The company’s core revenue model hinges on identifying, acquiring, and developing mineral assets, with its primary holdings including the Bailieston, Creswick, and Tambo gold projects in Victoria, Australia, and a 25% stake in the Danglay gold project in the Philippines. As a micro-cap player in the gold sector, ECR Minerals competes in a high-risk, high-reward segment where success depends on exploration outcomes and gold price volatility. The company’s market position is speculative, typical of early-stage miners, with no current revenue generation and reliance on equity financing to fund operations. Its strategic focus on Victoria, a historically gold-rich region, provides geological advantages but requires significant capital to advance projects to production. The lack of operational cash flow underscores its developmental stage, positioning it as a pure-play exploration bet rather than a stable mining investment.

Revenue Profitability And Efficiency

ECR Minerals reported no revenue in the latest period, reflecting its pre-production status. The company posted a net loss of £1.18 million, with diluted EPS of -0.07p, driven by exploration expenses and administrative costs. Operating cash flow was negative £714,527, exacerbated by capital expenditures of £388,635, highlighting the cash-intensive nature of mineral exploration without offsetting income streams.

Earnings Power And Capital Efficiency

The absence of earnings power is evident, with sustained losses and negative operating cash flow. Capital efficiency is constrained by the exploratory phase, where expenditures are directed toward resource definition rather than revenue generation. The company’s ability to advance projects hinges on external funding, given its limited cash reserves of £281,368 and no debt.

Balance Sheet And Financial Health

ECR Minerals maintains a debt-free balance sheet, with total cash of £281,368 against a market cap of £4.98 million. However, its financial health is precarious due to consistent cash burn and reliance on equity raises. The lack of revenue and thin liquidity position necessitate further financing to sustain operations and exploration activities.

Growth Trends And Dividend Policy

Growth is contingent on successful exploration and project development, with no near-term revenue visibility. The company does not pay dividends, typical of pre-revenue miners, and retains all capital for exploration. Shareholder returns depend entirely on asset appreciation or future production milestones, which remain speculative.

Valuation And Market Expectations

The market cap of £4.98 million reflects high-risk speculation on exploration outcomes, with no traditional valuation metrics applicable. The beta of 1.094 indicates sensitivity to gold price movements and broader market volatility. Investors likely price in optionality on project success rather than near-term fundamentals.

Strategic Advantages And Outlook

ECR Minerals’ strategic advantage lies in its Victoria-based projects, situated in a proven gold region. However, the outlook remains uncertain, hinging on exploration results and funding availability. The company’s ability to attract investment and advance assets will determine its trajectory, but operational and commodity price risks persist.

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