investorscraft@gmail.com

Intrinsic ValueJubilee Metals Group PLC (JLP.L)

Previous Close£4.65
Intrinsic Value
Upside potential
Previous Close
£4.65

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

Jubilee Metals Group PLC operates as a diversified metals processing and recovery company, specializing in the extraction and beneficiation of platinum group metals (PGMs), chrome, and other industrial metals. The company leverages a vertically integrated model, combining exploration, processing, and waste stream recovery to maximize resource efficiency. Its operations span South Africa, Zambia, and other resource-rich regions, positioning it as a key player in secondary metal recovery and sustainable mining solutions. Jubilee differentiates itself through proprietary processing technologies that target mine waste streams, offering cost-effective and environmentally conscious alternatives to traditional mining. The company’s focus on PGMs and chrome aligns with growing demand for these materials in automotive catalysts and stainless steel production. While it operates in a competitive sector dominated by larger miners, Jubilee’s niche expertise in waste recovery and smaller-scale projects provides flexibility and margin resilience. Its diversified asset base mitigates single-commodity risks, though exposure to emerging markets introduces geopolitical and operational volatility.

Revenue Profitability And Efficiency

In FY 2024, Jubilee reported revenue of 205.4 million GBP, with net income of 4.7 million GBP, reflecting tight margins in its processing-heavy model. Operating cash flow of 17.6 million GBP was offset by significant capital expenditures (31.5 million GBP), indicating ongoing investment in capacity. The diluted EPS of 0.0016 GBP underscores the capital-intensive nature of its operations, though its asset-light recovery focus helps moderate costs.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by commodity price fluctuations and processing yields, but its focus on waste streams provides a lower-cost feedstock advantage. Capital efficiency remains a challenge, with high capex relative to operating cash flow, though investments aim to expand recoverable metal volumes and diversify revenue streams.

Balance Sheet And Financial Health

Jubilee maintains a modest cash position of 19.3 million GBP against total debt of 31.2 million GBP, suggesting manageable leverage. Its balance sheet reflects a working-capital-intensive model, with liquidity supported by operational cash generation. The absence of dividends aligns with its growth-focused reinvestment strategy.

Growth Trends And Dividend Policy

Growth is driven by expansion in PGM and chrome recovery, with projects in Zambia and South Africa. The company prioritizes reinvestment over shareholder returns, as evidenced by its zero-dividend policy. Volume scalability and metal price trends will be critical to future profitability.

Valuation And Market Expectations

At a market cap of ~130 million GBP, Jubilee trades at a discount to traditional miners, reflecting its smaller scale and niche focus. A beta of 1.335 indicates higher volatility, typical of commodity-exposed equities. Investors likely price in execution risks tied to its growth projects.

Strategic Advantages And Outlook

Jubilee’s strategic edge lies in its waste-recovery expertise and adaptable project portfolio. Near-term performance hinges on metal prices and operational execution, while long-term potential depends on scaling its sustainable processing model. Regulatory tailwinds for circular economy solutions could bolster its market position.

Sources

Company filings, London Stock Exchange disclosures

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