investorscraft@gmail.com

Intrinsic ValueEurasia Mining Plc (EUA.L)

Previous Close£4.00
Intrinsic Value
Upside potential
Previous Close
£4.00

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

Eurasia Mining Plc operates as a mining and mineral exploration company, specializing in the extraction of platinum group metals (PGMs), including palladium, platinum, and rhodium, alongside base metals like copper and nickel. The company's primary assets are the West Kytlim mine in the Central Urals and the Monchetundra project on the Kola Peninsula, both located in Russia. These projects position Eurasia Mining in a niche but strategically important segment of the global metals market, given the rising demand for PGMs in industrial applications, particularly in automotive catalysts and green technologies. The company's revenue model hinges on the development and eventual production of these high-value minerals, though its operations remain in the exploration and early-stage production phases. Eurasia Mining faces competition from larger, more established mining firms but differentiates itself through its focus on underdeveloped Russian deposits with significant potential. The geopolitical risks associated with operating in Russia add complexity to its market positioning, though its London listing provides some access to international capital markets.

Revenue Profitability And Efficiency

In FY 2023, Eurasia Mining reported revenue of 2.07 million GBp, reflecting limited commercial production activity. The company posted a net loss of 5.49 million GBp, with diluted EPS of -0.0019 GBp, underscoring its pre-revenue or early-stage operational status. Operating cash flow was positive at 1.79 million GBp, but capital expenditures of -4.43 million GBp highlight ongoing investment in project development.

Earnings Power And Capital Efficiency

The company's negative net income and EPS indicate it has yet to achieve sustainable earnings power. Capital efficiency remains a challenge, as evidenced by high capex relative to revenue. The positive operating cash flow suggests some ability to fund operations, but reliance on external financing for growth initiatives is likely to persist until larger-scale production commences.

Balance Sheet And Financial Health

Eurasia Mining's balance sheet shows 1.32 million GBp in cash and equivalents against total debt of 0.21 million GBp, indicating a modest debt burden. However, the company's ability to fund future development depends on securing additional capital, given its current loss-making status and substantial capex requirements. The lack of dividend payments aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Growth prospects hinge on advancing its Russian projects to full-scale production, though geopolitical and operational risks weigh on timelines. The company does not pay dividends, reinvesting available cash into exploration and development. Shareholder returns will likely depend on successful project execution and commodity price trends, particularly for PGMs.

Valuation And Market Expectations

With a market cap of approximately 113.63 million GBp and negative earnings, the stock trades on speculative potential rather than current fundamentals. The beta of 0.922 suggests moderate correlation with broader market movements, though sector-specific risks dominate. Investors appear to be pricing in long-term project success despite near-term challenges.

Strategic Advantages And Outlook

Eurasia Mining's strategic advantage lies in its access to high-potential PGM deposits in Russia, albeit with associated geopolitical risks. The outlook remains uncertain, contingent on project advancements, funding availability, and commodity price trends. Success in bringing West Kytlim or Monchetundra to full production could significantly alter its market position, but execution risks are substantial.

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