investorscraft@gmail.com

Intrinsic ValueKore Potash plc (KP2.L)

Previous Close£3.50
Intrinsic Value
Upside potential
Previous Close
£3.50

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

Kore Potash plc operates in the industrial materials sector, specializing in the exploration and development of potash minerals, a critical component in agricultural fertilizers. The company’s primary asset is its 97%-owned Sintoukola potash project in the Republic of Congo, which includes the high-grade Kola sylvinite and carnallite deposits. This project positions Kore Potash as a potential low-cost producer in a market where potash demand is driven by global food security needs and sustainable farming practices. The company’s strategic focus on Congo leverages the region’s logistical advantages, including proximity to key export markets. However, as a development-stage miner, Kore Potash faces execution risks, including funding requirements and regulatory approvals, before commercial production can begin. Its market position hinges on the successful development of Sintoukola, which could differentiate it from established potash producers due to its high-grade resource and cost-efficient potential.

Revenue Profitability And Efficiency

Kore Potash reported revenue of 148.05 million GBp for FY 2023, though it posted a net loss of 1.09 million GBp, reflecting its pre-production status. The absence of operating cash flow and negative capital expenditures of 2.41 million GBp underscore ongoing investment in project development rather than revenue-generating operations. The company’s financials are typical of an exploration-stage miner, with costs focused on advancing its asset pipeline.

Earnings Power And Capital Efficiency

With diluted EPS of -0.0003 GBp and no operating cash flow, Kore Potash’s earnings power remains unrealized pending project commercialization. The company’s capital efficiency is constrained by its development phase, with expenditures directed toward feasibility studies and infrastructure rather than revenue generation. Its ability to transition to profitability depends on securing financing and achieving production milestones at Sintoukola.

Balance Sheet And Financial Health

Kore Potash maintains a debt-free balance sheet, with cash and equivalents of 1.34 million GBp as of FY 2023. The lack of leverage provides flexibility but also highlights reliance on equity financing or strategic partnerships to fund future development. The company’s financial health is stable for its stage, though further capital raises will be necessary to advance its project.

Growth Trends And Dividend Policy

As a pre-revenue company, Kore Potash has no dividend policy, reinvesting all resources into project development. Growth prospects are tied to the Sintoukola project’s progression, with potential upside from rising global potash demand. However, the timeline to production remains uncertain, and the company’s growth trajectory hinges on external funding and operational execution.

Valuation And Market Expectations

The market values Kore Potash at approximately 164.34 million GBp, reflecting investor expectations for future project success rather than current earnings. The beta of 0.96 suggests moderate correlation with broader market movements. Valuation is speculative, contingent on the company’s ability to advance Sintoukola and secure offtake agreements or joint ventures.

Strategic Advantages And Outlook

Kore Potash’s key advantage lies in the high-grade nature of its Sintoukola asset, which could position it as a cost-competitive potash supplier. The long-term outlook depends on securing project financing and navigating development risks. Success would align with global trends favoring fertilizer efficiency and food security, though near-term challenges include capital constraints and commodity price volatility.

Sources

Company filings, London Stock Exchange data

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