investorscraft@gmail.com

Intrinsic ValueGreat Western Mining Corporation PLC (GWMO.L)

Previous Close£1.60
Intrinsic Value
Upside potential
Previous Close
£1.60

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

Great Western Mining Corporation PLC operates as a junior exploration company focused on identifying and developing mineral resources, primarily copper, silver, and gold, across the United States, Ireland, and the UK. The company holds significant claim groups, including the Black Mountain and Huntoon projects, covering over 30 square kilometers combined. Its revenue model hinges on advancing exploration assets to attract joint ventures or eventual production, though it currently generates no revenue. Positioned in the highly speculative junior mining sector, GWMO competes with other early-stage explorers for capital and investor attention. The company’s success depends on successful resource delineation and favorable commodity prices, particularly for copper and precious metals. Given its small market cap and pre-revenue status, GWMO remains a high-risk, high-reward proposition within the basic materials sector.

Revenue Profitability And Efficiency

Great Western Mining reported no revenue in FY 2023, reflecting its pre-production stage. The company posted a net loss of £952,654, with diluted EPS of -0.0002 GBp, underscoring the challenges of funding exploration without operational cash flows. Operating cash flow was negative at £1,058,316, as the company relied on external financing to sustain its activities. Capital expenditures were negligible, suggesting limited near-term development progress.

Earnings Power And Capital Efficiency

With no revenue and persistent losses, GWMO lacks traditional earnings power. The company’s capital efficiency is constrained by its exploration focus, requiring continuous funding to advance projects. Its ability to monetize assets hinges on successful drilling results or partnerships, neither of which materialized in FY 2023. The absence of debt provides flexibility but does not offset the reliance on equity financing.

Balance Sheet And Financial Health

GWMO’s balance sheet reflects its early-stage status, with £95,306 in cash and no debt. The minimal cash position raises liquidity concerns, likely necessitating further fundraising. Total equity supports operations, but the lack of tangible assets or revenue streams limits financial resilience. The company’s ability to continue as a going concern depends on securing additional capital or strategic deals.

Growth Trends And Dividend Policy

Growth prospects are tied to exploration success, with no near-term production visibility. The company has not paid dividends, consistent with its focus on reinvesting scarce resources into exploration. Shareholder returns, if any, would stem from asset monetization or discovery-driven valuation uplifts. The stagnant project pipeline in FY 2023 suggests limited operational progress.

Valuation And Market Expectations

The market cap of £808,934 reflects speculative interest in GWMO’s exploration potential. With no revenue and negative earnings, traditional valuation metrics are inapplicable. Investors likely price in optionality for commodity exposure, though the low beta (0.072) indicates muted sensitivity to broader market movements. The stock remains a pure-play bet on mineral discoveries.

Strategic Advantages And Outlook

GWMO’s key advantage lies in its claim holdings in prospective regions, though execution risks are high. The outlook remains uncertain, hinging on exploration results and funding access. Commodity price trends could improve sentiment, but without tangible progress, the company faces significant headwinds. Strategic partnerships or discoveries would be critical to unlocking value.

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