investorscraft@gmail.com

Intrinsic ValueKEFI Gold and Copper Plc (KEFI.L)

Previous Close£1.46
Intrinsic Value
Upside potential
Previous Close
£1.46

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

KEFI Gold and Copper Plc operates as an exploration and development company specializing in gold and copper deposits within the Arabian-Nubian Shield. Its flagship asset, the Tulu Kapi Gold Project in Ethiopia, boasts a probable ore reserve of 1.05 million ounces and total mineral resources of 1.7 million ounces, positioning it as a key player in the region's emerging gold sector. The company focuses on advancing high-potential projects through strategic partnerships and disciplined capital allocation, targeting long-term value creation. KEFI differentiates itself by leveraging its deep regional expertise and low-cost development approach, aiming to capitalize on Ethiopia's underdeveloped mineral resources. While still in the pre-production phase, the company's progress in securing financing and permits for Tulu Kapi underscores its potential to transition into a mid-tier gold producer. The competitive landscape includes both local and international miners, but KEFI's first-mover advantage in Ethiopia could provide a sustainable edge if operational milestones are achieved.

Revenue Profitability And Efficiency

KEFI reported no revenue in FY 2023, reflecting its pre-revenue stage as an exploration company. Net income stood at a loss of -GBp 7.9 million, with diluted EPS of -GBp 0.0018, consistent with its investment phase. Operating cash flow was negative at -GBp 1.9 million, while capital expenditures totaled -GBp 2.5 million, directed toward project development and exploration activities.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized pending the commencement of production at Tulu Kapi. Capital efficiency metrics are not yet meaningful due to the absence of revenue, though the focus remains on advancing projects with disciplined spending. The negative operating cash flow and EPS reflect the high upfront costs inherent in mineral exploration and development.

Balance Sheet And Financial Health

KEFI's balance sheet shows limited liquidity, with cash and equivalents of GBp 0.2 million against total debt of GBp 2.2 million. The modest cash position highlights reliance on external financing to fund ongoing operations and project development. Financial health is constrained by the pre-production stage, necessitating further capital raises or strategic partnerships to advance its projects.

Growth Trends And Dividend Policy

Growth prospects hinge on the successful development of Tulu Kapi, which could transform KEFI into a cash-generating entity. No dividends have been declared, aligning with the company's focus on reinvesting available capital into project development. Future trends will depend on permitting, financing, and commodity price movements, particularly for gold and copper.

Valuation And Market Expectations

With a market cap of ~GBp 44.7 million and no current revenue, KEFI's valuation reflects speculative growth potential tied to Tulu Kapi's success. The beta of 1.245 indicates higher volatility versus the market, typical of exploration-stage mining stocks. Investors appear to price in execution risks alongside the project's long-term upside.

Strategic Advantages And Outlook

KEFI's strategic advantages include its first-mover position in Ethiopia and the scalable potential of Tulu Kapi. The outlook remains contingent on securing full project financing and operational execution. Success could establish the company as a mid-tier gold producer, though near-term risks include funding gaps and geopolitical factors in its operating regions.

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