investorscraft@gmail.com

Intrinsic ValueKeras Resources Plc (KRS.L)

Previous Close£1.45
Intrinsic Value
Upside potential
Previous Close
£1.45

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

Keras Resources Plc operates as a mineral resource company focused on exploration and development in West Africa, with key assets including the Diamond Creek phosphate project in Utah and the Nayega manganese project in Togo. The company’s revenue model hinges on advancing these projects toward production, leveraging strategic partnerships and licensing agreements to monetize its mineral holdings. As a junior mining entity, Keras operates in a capital-intensive sector where success depends on resource delineation, permitting, and commodity price trends. Its market position is niche, targeting phosphate and manganese—critical for fertilizers and steel production, respectively—but faces competition from larger, established miners. The company’s ability to secure funding and navigate operational challenges in emerging markets like Togo will be pivotal to its long-term viability.

Revenue Profitability And Efficiency

In FY 2023, Keras reported revenue of £916,000 but sustained a net loss of £475,000, reflecting the early-stage nature of its projects and high exploration costs. Operating cash flow was negative (£567,000), with no capital expenditures recorded, indicating limited near-term production readiness. The absence of debt provides flexibility, but reliance on equity financing or partnerships may be necessary to advance its assets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.59p underscores its pre-revenue phase, with earnings power constrained by exploration overheads. Capital efficiency remains untested due to minimal operational scale, though the zero-debt structure mitigates financial risk. Future profitability hinges on successful project development and commodity market conditions.

Balance Sheet And Financial Health

Keras holds £185,000 in cash with no debt, suggesting a clean but constrained balance sheet. The lack of leverage is advantageous, but the modest cash position may necessitate further fundraising to sustain operations. With no dividend payouts, all resources are directed toward project advancement.

Growth Trends And Dividend Policy

Growth is contingent on progressing the Nayega and Diamond Creek projects, though FY 2023 showed no material capex. The company does not pay dividends, typical for exploration-stage firms prioritizing reinvestment. Manganese and phosphate demand trends could offer tailwinds, but execution risks remain high.

Valuation And Market Expectations

The £1.34M market cap reflects speculative sentiment, with minimal beta (0.05) suggesting low correlation to broader markets. Investors likely price in long-dated optionality on its projects, though the lack of near-term catalysts may limit upside.

Strategic Advantages And Outlook

Keras’s strategic focus on niche minerals and low-debt structure provides a foundation, but its outlook depends on securing development funding and operational milestones. Commodity price volatility and geopolitical risks in Togo add uncertainty, requiring careful monitoring.

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