investorscraft@gmail.com

Intrinsic ValueEdenville Energy Plc (EDL.L)

Previous Close£14.38
Intrinsic Value
Upside potential
Previous Close
£14.38

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

Edenville Energy Plc operates in the coal mining sector, focusing on exploration and development in Africa, with its flagship Rukwa project in Tanzania. The company's revenue model is centered on coal extraction and sales, targeting both domestic and regional energy markets. Despite being a small-cap player, Edenville aims to capitalize on Tanzania's underdeveloped coal resources, positioning itself as a niche operator in a region with growing energy demands. The company faces challenges typical of junior miners, including funding constraints and operational scalability, but its asset base provides potential for future growth if market conditions improve. Edenville's strategic focus on Africa differentiates it from larger, diversified mining firms, though its market position remains speculative due to limited production history and reliance on a single project.

Revenue Profitability And Efficiency

In FY 2022, Edenville reported modest revenue of 183,448 GBp, overshadowed by a net loss of -1,756,679 GBp, reflecting operational challenges and high exploration costs. The negative operating cash flow of -1,266,659 GBp and minimal capital expenditures of -41,236 GBp indicate constrained liquidity, with the company prioritizing survival over expansion. Efficiency metrics remain weak due to limited commercial output.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0797 GBp underscores Edenville's lack of earnings power, with losses persisting due to low revenue scale and high fixed costs. Capital efficiency is further strained by the Rukwa project's pre-production status, requiring sustained investment before generating returns. The company’s ability to monetize its assets remains unproven.

Balance Sheet And Financial Health

Edenville’s balance sheet shows 237,300 GBp in cash against 96,504 GBp of total debt, providing limited near-term liquidity. The absence of substantial leverage is positive, but recurring losses and negative cash flows raise solvency concerns. Shareholder equity is eroded by accumulated deficits, leaving the company reliant on external financing.

Growth Trends And Dividend Policy

Growth is contingent on advancing the Rukwa project, though FY 2022 saw no material progress. The nominal dividend of 0.138 GBp per share appears anomalous given losses and is likely a legacy payout. Future capital allocation will likely prioritize project development over shareholder returns until commercial production is achieved.

Valuation And Market Expectations

With a market cap of ~5.59M GBp and negative earnings, Edenville trades as a speculative asset. The beta of 0.76 suggests moderate volatility relative to the market, but the stock’s valuation hinges entirely on the Rukwa project’s unrealized potential, leaving it vulnerable to commodity price swings and funding risks.

Strategic Advantages And Outlook

Edenville’s strategic advantage lies in its Tanzanian coal asset, which could benefit from regional energy demand. However, the outlook remains highly uncertain due to operational immaturity, funding needs, and coal’s declining global appeal. Success depends on securing development capital and navigating environmental and regulatory hurdles in Africa.

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