investorscraft@gmail.com

Intrinsic ValueGCM Resources Plc (GCM.L)

Previous Close£6.90
Intrinsic Value
Upside potential
Previous Close
£6.90

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

GCM Resources Plc operates as a resource exploration and development company, focusing on the Phulbari coal and power project in Northwest Bangladesh. The project targets thermal coal and semi-soft coking coal, positioning the company in the energy sector with a niche in coal-based power generation. Despite its early-stage development, GCM Resources holds strategic potential in a region with growing energy demands, though its market position remains speculative due to unresolved project approvals and environmental concerns. The company’s revenue model hinges on future coal extraction and power generation, contingent upon securing necessary permits and financing. Its long-term viability depends on navigating regulatory hurdles and demonstrating operational scalability in a competitive energy landscape increasingly shifting toward renewables.

Revenue Profitability And Efficiency

GCM Resources reported no revenue for the period, reflecting its pre-operational status. The company posted a net loss of £1.39 million, with diluted EPS of -0.0061 GBp, underscoring its reliance on external funding. Operating cash flow was negative £763,000, while capital expenditures totaled £444,000, indicating ongoing investment in project development despite lacking near-term income streams.

Earnings Power And Capital Efficiency

The absence of revenue highlights GCM’s lack of earnings power currently. Negative operating cash flow and net income suggest capital inefficiency, typical of exploration-stage firms. The company’s ability to monetize its assets hinges on advancing the Phulbari project, which remains unproven and capital-intensive.

Balance Sheet And Financial Health

GCM holds £1.66 million in cash against £5.68 million in total debt, raising liquidity concerns. The negative equity position and reliance on debt financing signal financial strain, requiring successful project execution or additional funding to avoid solvency risks.

Growth Trends And Dividend Policy

Growth prospects are tied to the Phulbari project’s progression, which faces regulatory and funding uncertainties. The company has no dividend policy, retaining all resources for development, aligning with its pre-revenue stage.

Valuation And Market Expectations

With a market cap of £9.58 million, GCM trades as a speculative bet on Phulbari’s eventual approval. The low beta (0.588) suggests muted sensitivity to market swings, but valuation lacks fundamental support until operational milestones are achieved.

Strategic Advantages And Outlook

GCM’s strategic asset in Bangladesh offers exposure to regional energy demand, but execution risks loom large. The outlook remains highly uncertain, dependent on regulatory clarity and financing. Success would require overcoming environmental opposition and securing partnerships in a transitioning energy market.

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