investorscraft@gmail.com

Intrinsic ValuePan African Resources PLC (PAF.L)

Previous Close£132.20
Intrinsic Value
Upside potential
Previous Close
£132.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pan African Resources PLC operates as a mid-tier gold producer with a strategic focus on South Africa, leveraging its flagship Barberton gold project and the Elikhulu tailings retreatment plant. The company’s revenue model is anchored in gold extraction and production, with operations spanning underground mining and tailings reprocessing. Its Barberton project, comprising Fairview, Sheba, and New Consort mines, is situated in the historically rich Barberton Greenstone Belt, known for high-grade deposits. The Elikhulu plant enhances operational efficiency by recovering gold from historical tailings, offering a lower-cost production stream. Pan African Resources competes in the gold sector by balancing high-margin underground mining with sustainable tailings retreatment, positioning itself as a resilient player amid fluctuating gold prices. The company’s geographic concentration in South Africa provides localized expertise but also exposes it to regional regulatory and operational risks. Its market position is bolstered by a disciplined cost structure and a focus on free cash flow generation, appealing to investors seeking exposure to gold with moderate risk.

Revenue Profitability And Efficiency

Pan African Resources reported revenue of 373.8 million GBP (GBp) for the period, with net income of 79.4 million GBP (GBp), reflecting a robust margin for a gold producer. The company’s operating cash flow of 90.8 million GBP (GBp) underscores its ability to convert revenue into liquidity, though capital expenditures of 166.2 million GBP (GBp) indicate significant reinvestment in growth and sustaining operations. Diluted EPS of 0.0414 GBP (GBp) highlights modest but stable earnings power.

Earnings Power And Capital Efficiency

The company’s earnings are driven by gold production, with operational cash flow supporting reinvestment and debt management. Capital efficiency is tempered by high capex, but the tailings retreatment business provides a lower-cost complement to underground mining. The balance between growth spending and cash generation suggests a focus on long-term asset optimization rather than short-term profitability maximization.

Balance Sheet And Financial Health

Pan African Resources maintains a conservative balance sheet, with 26.3 million GBP (GBp) in cash and equivalents against total debt of 130.7 million GBP (GBp). The debt level appears manageable given its cash flow profile, though the gold price sensitivity necessitates prudent liquidity management. The company’s financial health is stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, with a dividend per share of 0.9594 GBP (GBp). Growth is supported by ongoing investments in mining and retreatment capacity, though production volumes remain subject to gold price volatility. The dividend yield and payout ratio reflect a balanced approach between reinvestment and distributions.

Valuation And Market Expectations

With a market cap of approximately 970 million GBP (GBp) and a beta of 0.514, Pan African Resources is valued as a lower-risk gold equity. The valuation aligns with mid-tier peers, with investors likely pricing in steady production and cost control. The stock’s performance will hinge on gold price trends and operational execution.

Strategic Advantages And Outlook

Pan African Resources benefits from its dual focus on high-grade underground mining and cost-effective tailings retreatment, providing resilience against gold price swings. The outlook is cautiously optimistic, with operational efficiency and disciplined capex expected to drive free cash flow. Regulatory and commodity risks remain key monitorables.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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