investorscraft@gmail.com

Intrinsic ValueGriffin Mining Limited (GFM.L)

Previous Close£309.00
Intrinsic Value
Upside potential
Previous Close
£309.00

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

Griffin Mining Limited operates as a mining and investment company focused on the exploration and development of mineral properties, primarily in China. Its flagship asset, the Caijiaying mine in Hebei Province, produces zinc, gold, silver, and lead, positioning the company within the competitive industrial materials sector. Griffin Mining leverages its long-standing operational expertise to maintain cost efficiency and resource optimization, catering to global demand for base and precious metals. The company’s niche focus on high-grade deposits in a geopolitically stable region of China provides a strategic advantage, though it remains exposed to commodity price volatility and regulatory risks inherent in the mining industry. As a smaller-cap player, Griffin Mining competes with larger diversified miners but differentiates itself through targeted production and disciplined capital allocation.

Revenue Profitability And Efficiency

In FY 2023, Griffin Mining reported revenue of 146.0 million GBp, with net income of 15.2 million GBp, reflecting a modest but stable profitability margin. Operating cash flow stood at 48.4 million GBp, underscoring efficient operational management, while capital expenditures of 22.8 million GBp indicate ongoing investment in mine development. The company’s ability to generate positive cash flow despite market fluctuations highlights its resilient cost structure.

Earnings Power And Capital Efficiency

Diluted EPS of 0.0798 GBp demonstrates the company’s earnings capacity relative to its share base. With minimal total debt (0.7 million GBp) and robust cash reserves (60.0 million GBp), Griffin Mining maintains strong capital efficiency, allowing flexibility for future exploration or dividend initiatives. The absence of leverage enhances its ability to weather cyclical downturns in commodity prices.

Balance Sheet And Financial Health

Griffin Mining’s balance sheet is notably healthy, with cash and equivalents significantly outweighing its negligible debt burden. This conservative financial structure reduces liquidity risks and supports operational continuity. The company’s equity base, supported by 189.8 million outstanding shares, provides a solid foundation for potential growth investments or opportunistic acquisitions.

Growth Trends And Dividend Policy

Griffin Mining has not paid dividends, opting instead to reinvest cash flows into sustaining and expanding production at Caijiaying. Revenue growth will likely hinge on zinc and precious metal prices, as well as operational expansion. The company’s low-beta profile (0.625) suggests relative insulation from broad market volatility, though its growth trajectory remains tied to commodity cycles.

Valuation And Market Expectations

With a market cap of approximately 331.7 million GBp, Griffin Mining trades at a valuation reflective of its small-cap status and single-asset focus. Investors likely price in cautious optimism around commodity demand, balanced by geopolitical and operational risks associated with its China-based operations. The stock’s beta indicates lower systemic risk compared to peers.

Strategic Advantages And Outlook

Griffin Mining’s strategic advantages include its high-grade Caijiaying mine and lean operational model. The outlook depends on sustained metal demand, particularly from industrial and renewable energy sectors. While the company is well-positioned to capitalize on zinc and silver markets, its concentrated asset base necessitates prudent risk management to navigate regulatory and environmental challenges in China.

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