investorscraft@gmail.com

Intrinsic ValueCaracal Gold plc (GCAT.L)

Previous Close£0.28
Intrinsic Value
Upside potential
Previous Close
£0.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Caracal Gold plc operates as a gold exploration and development company focused on East Africa, with its primary asset being the Kilimapesa gold mine in Kenya. The company’s revenue model is centered on gold production and sales, leveraging its 100% ownership of the mine, which spans 586,600 km². As a junior mining player, Caracal Gold operates in a capital-intensive and high-risk sector, where operational efficiency and resource scalability are critical. The company’s market position is constrained by its small-scale production and limited diversification, typical of early-stage miners. However, its focus on East Africa provides exposure to a region with untapped mineral potential, albeit with geopolitical and logistical challenges. Caracal Gold’s ability to ramp up production and achieve cost efficiencies will determine its competitiveness against larger, established gold producers. The company’s rebranding in 2021 reflects its strategic pivot toward gold, but its success hinges on securing funding, optimizing operations, and navigating volatile commodity prices.

Revenue Profitability And Efficiency

In FY 2023, Caracal Gold reported minimal revenue of 4,233 GBp, underscoring its early-stage operational status. The company posted a significant net loss of 5,219,000 GBp, reflecting high exploration and development costs typical of junior miners. With no reported operating cash flow or capital expenditures, the financials suggest limited operational scale and reliance on external funding to sustain activities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0028 GBp highlights its current lack of earnings power, as it prioritizes resource development over profitability. Capital efficiency remains a challenge, with no disclosed cash flows from operations or investments, indicating heavy dependence on equity or debt financing to fund growth.

Balance Sheet And Financial Health

Caracal Gold’s balance sheet shows no cash reserves or total debt, suggesting a clean but undercapitalized position. The absence of leverage provides flexibility but also underscores the need for additional funding to advance its mining projects and cover operational shortfalls.

Growth Trends And Dividend Policy

The company is in a growth phase, focusing on expanding its gold production capabilities. With no dividend payments and negative earnings, Caracal Gold retains all potential cash flows for reinvestment, aligning with its developmental stage and long-term resource extraction goals.

Valuation And Market Expectations

With a market cap of approximately 6.8 million GBp and a beta of 0.115, the stock reflects low liquidity and minimal correlation with broader markets. Investors likely price in high risk due to the company’s pre-revenue status and reliance on successful mine development.

Strategic Advantages And Outlook

Caracal Gold’s strategic advantage lies in its East African asset base, which offers exploration upside. However, its outlook depends on securing capital, achieving production scalability, and managing regional risks. Success in these areas could position it as a niche player in the gold sector, though near-term challenges remain significant.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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