investorscraft@gmail.com

Intrinsic ValueCadence Minerals Plc (KDNC.L)

Previous Close£3.65
Intrinsic Value
Upside potential
Previous Close
£3.65

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

Cadence Minerals Plc operates in the industrial materials sector, focusing on lithium and rare earth assets, alongside iron ore and other mining opportunities. The company's core revenue model hinges on strategic investments in high-potential mining projects, including the Sonora Lithium project in Mexico, the Yangibana rare earth project in Australia, and the Amapa Iron Ore project in Brazil. These assets position Cadence in the growing clean energy and electrification supply chain, where demand for lithium and rare earth elements is escalating due to their critical role in batteries and renewable technologies. Despite being a junior mining company, Cadence differentiates itself through a diversified portfolio and early-stage involvement in projects with long-term upside potential. Its market position is speculative but aligned with global decarbonization trends, making it a niche player in the transition to sustainable energy solutions.

Revenue Profitability And Efficiency

Cadence Minerals reported no revenue for FY 2023, reflecting its pre-revenue stage as an exploration and development company. The net loss of -3.02 million GBp underscores the high upfront costs associated with mineral asset acquisition and early-stage project evaluation. Operating cash flow was negative at -1.31 million GBp, consistent with the capital-intensive nature of the mining sector during the exploration phase.

Earnings Power And Capital Efficiency

The company's diluted EPS of -0.0176 GBp highlights its current lack of earnings power, typical of early-stage resource firms. With no capital expenditures recorded in FY 2023, Cadence appears to be conserving liquidity while advancing its projects through strategic partnerships or phased investment approaches. The absence of revenue generation limits traditional capital efficiency metrics at this stage.

Balance Sheet And Financial Health

Cadence maintains a modest cash position of 215,000 GBp against total debt of 1.24 million GBp, indicating constrained liquidity. The balance sheet reflects the challenges of funding exploration activities without steady income streams. Investors should note the high-risk profile inherent in such leveraged, pre-production mining ventures.

Growth Trends And Dividend Policy

As a development-stage company, Cadence does not pay dividends, reinvesting all available resources into project advancement. Growth prospects are tied to successful resource delineation and future offtake agreements, particularly in lithium markets experiencing structural demand growth. The company's progress will depend on securing additional funding or joint venture partnerships to advance its key assets.

Valuation And Market Expectations

With a market capitalization of approximately 5.21 million GBp and a beta of 1.789, Cadence trades as a high-risk, high-potential opportunity in the critical minerals space. The valuation primarily reflects speculative interest in its project portfolio rather than current financial performance, with investors pricing in optionality on commodity price movements and project milestones.

Strategic Advantages And Outlook

Cadence's strategic advantage lies in its geographically diversified exposure to battery metals and rare earth elements. The outlook remains highly dependent on commodity prices, permitting progress, and the company's ability to attract development capital. Success in bringing any of its flagship projects to production could create significant shareholder value given the projects' strategic positioning in the energy transition supply chain.

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