investorscraft@gmail.com

Intrinsic ValueKropz plc (KRPZ.L)

Previous Close£0.75
Intrinsic Value
Upside potential
Previous Close
£0.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kropz plc operates in the agricultural inputs sector, focusing on phosphate mining and processing to serve the sub-Saharan African agricultural industry. The company’s flagship project, Elandsfontein, is an advanced-stage phosphate mine in South Africa, positioning Kropz as a key player in regional fertiliser production. Its revenue model hinges on phosphate rock extraction, phosphoric acid manufacturing, and sand sales, targeting agricultural and industrial demand. The company’s strategic location in resource-rich regions provides access to high-quality phosphate deposits, though operational scale remains limited compared to global competitors. Kropz aims to capitalise on Africa’s growing fertiliser demand, driven by population growth and agricultural intensification. However, its market position is nascent, with revenue generation yet to materialise, reflecting its early-stage project development and capital-intensive nature.

Revenue Profitability And Efficiency

Kropz reported no revenue in FY 2022, underscoring its pre-revenue status as it advances project development. The company posted a net loss of £66.6 million, reflecting high exploration and operational costs. Negative operating cash flow (£9.2 million) and significant capital expenditures (£29.6 million) highlight its heavy investment phase, with efficiency metrics currently inapplicable due to lack of commercial production.

Earnings Power And Capital Efficiency

With negative EPS (£0.0723) and no operating income, Kropz’s earnings power remains unrealised. Capital efficiency is constrained by upfront mining investments, as evidenced by elevated capex relative to its cash reserves (£2.1 million). The company’s ability to monetise its assets will depend on successful project commissioning and phosphate market conditions.

Balance Sheet And Financial Health

Kropz’s financial health is strained, with £58.9 million in total debt outweighing its £2.1 million cash position. The lack of revenue and persistent cash burn raise liquidity concerns, though its £9.4 million market cap suggests equity markets remain a potential funding avenue. Debt management and project timelines are critical to avoiding solvency risks.

Growth Trends And Dividend Policy

Growth is contingent on Elandsfontein’s operational ramp-up, with no near-term revenue visibility. The company has no dividend policy, aligning with its focus on reinvesting scarce resources into project development. Long-term prospects hinge on Africa’s fertiliser demand growth, but execution risks and funding needs remain high.

Valuation And Market Expectations

The modest £9.4 million market cap reflects scepticism about Kropz’s ability to transition to production. A beta of 0.083 suggests low correlation with broader markets, typical of speculative mining stocks. Investors likely await tangible progress before ascribing higher value.

Strategic Advantages And Outlook

Kropz’s asset quality and regional demand potential are offset by execution risks and funding gaps. Success depends on securing additional capital, achieving production targets, and navigating volatile commodity prices. The outlook remains uncertain, with upside tied to operational milestones and phosphate market dynamics.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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