investorscraft@gmail.com

Intrinsic ValueJangada Mines Plc (JAN.L)

Previous Close£1.73
Intrinsic Value
Upside potential
Previous Close
£1.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jangada Mines Plc operates as an exploration and development company focused on mining assets in Brazil, specializing in vanadium, titanium, and iron deposits. The company’s primary asset is the Pitombeiras vanadium project, in which it holds full ownership. Vanadium is a critical material for steel strengthening and energy storage, positioning Jangada in a niche but strategically important segment of the industrial materials sector. The company’s operations are concentrated in Brazil’s resource-rich Ceará state, leveraging regional geological potential. As an early-stage explorer, Jangada’s revenue model hinges on advancing its projects to feasibility and eventual production, with future monetization likely through joint ventures, offtake agreements, or direct mining operations. The vanadium market is driven by demand from the steel and renewable energy sectors, particularly for grid-scale batteries, offering long-term growth potential. However, Jangada faces competition from established miners and must navigate permitting, funding, and commodity price volatility risks inherent in junior mining ventures.

Revenue Profitability And Efficiency

Jangada Mines reported no revenue in FY 2023, reflecting its pre-production stage. The company posted a net loss of £1.02 million, with diluted EPS of -0.4p, underscoring the high costs of exploration and administrative overheads. Operating cash flow was negative £953k, while capital expenditures were minimal at £35k, indicating constrained investment in project development during the period.

Earnings Power And Capital Efficiency

With no operational income, Jangada’s earnings power remains theoretical, contingent on successful project advancement. The absence of revenue and negative cash flows highlight the capital-intensive nature of exploration. The company’s ability to attract further investment or secure partnerships will be critical to funding future development stages and achieving capital efficiency.

Balance Sheet And Financial Health

Jangada’s balance sheet shows £414k in cash and equivalents as of FY 2023, with no debt, providing limited liquidity for ongoing operations. The modest cash position and lack of leverage suggest reliance on equity financing or strategic deals to sustain exploration activities, typical of junior mining firms.

Growth Trends And Dividend Policy

Growth prospects hinge on the Pitombeiras project’s progression, though FY 2023 saw limited activity. No dividends were paid, consistent with the company’s focus on resource allocation to exploration. Future milestones, such as resource estimates or feasibility studies, could catalyze re-rating, but near-term operational scalability remains uncertain.

Valuation And Market Expectations

The market cap of £2.59 million reflects speculative valuation tied to vanadium’s long-term potential rather than current fundamentals. A beta of 0.858 suggests moderate correlation with broader markets, though liquidity risks and project execution uncertainties may amplify volatility.

Strategic Advantages And Outlook

Jangada’s strategic advantage lies in its exposure to vanadium, a metal with growing demand in energy storage. However, the lack of near-term revenue and dependence on external funding pose significant risks. Success will require disciplined capital allocation, technical milestones, and favorable commodity price trends to attract partners or acquirers.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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