investorscraft@gmail.com

Intrinsic ValueIMC Exploration Group Public Limited Company (IMC.L)

Previous Close£1.05
Intrinsic Value
Upside potential
Previous Close
£1.05

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

IMC Exploration Group Public Limited Company operates in the industrial materials sector, focusing on mineral exploration in Ireland. The company targets gold, zinc, and silver deposits, with key projects in Avoca, Co. Wicklow, and the north Wexford gold project. Its revenue model hinges on successful exploration and eventual extraction, though it remains in the pre-revenue phase, relying on financing to fund operations. IMC’s market position is niche, competing with larger mining firms but differentiating through localized expertise in Ireland’s underdeveloped mineral regions. The company’s strategic focus on high-potential sites, such as the zinc project near Kilbricken, positions it for long-term growth if exploration yields commercially viable reserves. However, its small scale and pre-production status limit near-term competitive advantages, making it a speculative play in the basic materials sector.

Revenue Profitability And Efficiency

IMC reported revenue of £1.52 million but posted a net loss of £147,247, reflecting the capital-intensive nature of exploration. Operating cash flow was negative (£709,760), with capital expenditures of £164,626, underscoring ongoing investment in exploration activities. The lack of profitability is typical for early-stage mining firms, with efficiency metrics constrained by pre-production status.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -£0.0002 highlights its current lack of earnings power. Negative cash and equivalents (£29,600) and reliance on debt (£889,721) indicate capital inefficiency, though this is common for exploration-stage firms. Future earnings potential hinges on successful resource discovery and transition to production.

Balance Sheet And Financial Health

IMC’s financial health is strained, with negative cash reserves and significant debt. The balance sheet reflects the high-risk profile of exploration, with liquidity challenges offset by the potential upside of viable mineral discoveries. Investors should note the elevated financial leverage and dependence on further funding.

Growth Trends And Dividend Policy

Growth is contingent on exploration success, with no dividends paid, aligning with its reinvestment-focused strategy. The company’s projects, if proven viable, could drive future revenue, but current trends show no near-term cash generation.

Valuation And Market Expectations

With a market cap of £4.09 million and negative beta (-0.155), IMC is a high-risk, low-liquidity stock. The valuation reflects speculative optimism about its exploration assets rather than current fundamentals.

Strategic Advantages And Outlook

IMC’s localized expertise and targeted projects offer long-term potential, but its outlook remains uncertain pending exploration results. Strategic success depends on securing additional funding and transitioning to production, which could reposition it in the mining sector.

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