investorscraft@gmail.com

Intrinsic ValueJervois Global Limited (JRV.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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

Jervois Global Limited operates as a vertically integrated cobalt and nickel company within the critical minerals sector, targeting the global battery and industrial materials markets. The company's core revenue model combines mining operations with downstream processing capabilities, centered on its flagship Idaho Cobalt Operations project and the São Miguel Paulista nickel-cobalt refinery in Brazil. This integrated approach positions Jervois to capture value across the supply chain, from raw material extraction to refined chemical production for battery manufacturers and industrial consumers. The company's strategic asset portfolio includes advanced development projects like the Nico Young nickel-cobalt deposits in Australia, complemented by its existing cobalt chemical production facilities in Kokkola, Finland, which serve diverse industrial applications including catalysts, pigments, and powder metallurgy. Jervois competes in the specialized critical minerals space, where its vertical integration strategy differentiates it from pure-play miners by offering supply chain security and value-added products to customers in the rapidly evolving electric vehicle and energy storage sectors. The company's geographic diversification across the Americas, Europe, and Australia provides operational flexibility while exposing it to varying regulatory environments and market dynamics within the global critical minerals landscape.

Revenue Profitability And Efficiency

Jervois generated CAD$294.1 million in revenue for FY2023 while reporting a significant net loss of CAD$252.5 million. The company maintained positive operating cash flow of CAD$12.5 million, though this was substantially outweighed by capital expenditures of CAD$95.5 million as it continues developing its mining and refining assets. The diluted EPS of -CAD$0.16 reflects the challenging operational environment and development phase costs characteristic of a company transitioning toward full-scale production capabilities across its integrated project portfolio.

Earnings Power And Capital Efficiency

Current earnings power remains constrained by the pre-production status of key assets and ongoing development expenditures. The negative net income and substantial capital investment program indicate the company is in a capital-intensive development phase rather than generating sustainable earnings. Operating cash flow, while positive, provides limited coverage for the aggressive capital deployment strategy required to advance the company's vertically integrated business model toward commercial production.

Balance Sheet And Financial Health

The balance sheet shows CAD$45.4 million in cash against total debt of CAD$205.7 million, indicating a leveraged financial position as of FY2023-end. With a market capitalization of approximately CAD$27 million, the company's equity valuation appears constrained relative to its debt load. This financial structure reflects the capital-intensive nature of mineral project development and may necessitate additional financing to advance projects through to production.

Growth Trends And Dividend Policy

Jervois maintains a zero dividend policy, consistent with its development-stage status and focus on reinvesting capital into project advancement. Growth is primarily driven by progressing its integrated cobalt-nickel projects toward production, with capital expenditures significantly exceeding operating cash flow. The company's growth trajectory depends on successful commissioning of its key assets and capturing value from the anticipated demand growth in critical minerals for battery and industrial applications.

Valuation And Market Expectations

The market capitalization of approximately CAD$27 million reflects significant challenges in the critical minerals sector and the company's current pre-production status. Trading on the TSX Venture Exchange with a beta of 0.853, the stock demonstrates moderate volatility relative to the broader market. Current valuation appears to discount substantial execution risk and funding requirements for project development, with investors likely awaiting operational milestones from the company's integrated asset portfolio.

Strategic Advantages And Outlook

Jervois's primary strategic advantage lies in its vertical integration model and geographically diversified critical minerals portfolio. The outlook remains contingent on successful project commissioning, commodity price stability, and securing necessary financing to advance development. The company's positioning within the battery supply chain could provide long-term value if it can navigate current market challenges and capitalize on growing demand for cobalt and nickel in energy transition applications.

Sources

Company FY2023 Financial StatementsTSX Venture Exchange filings

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