investorscraft@gmail.com

Intrinsic ValueGreenX Metals Limited (PDZ.L)

Previous Close£11.50
Intrinsic Value
Upside potential
Previous Close
£11.50

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

GreenX Metals Limited, formerly Prairie Mining Limited, operates as a coal development company focused on high-quality coking coal projects in Poland and Australia. The company’s flagship assets include the Jan Karski semi-soft coking coal mine in the Lublin Coal Basin and the Debiensko hard coking coal mine in Upper Silesia, both strategically positioned to serve European and Asian steelmaking markets. Its revenue model hinges on exploration, appraisal, and eventual production of premium-grade coking coal, a critical input for steel manufacturing. The company operates in a niche segment of the energy sector, targeting metallurgical coal demand driven by global infrastructure and industrial growth. Despite regulatory and environmental challenges facing the coal industry, GreenX Metals aims to capitalize on its geographically diversified assets and long-term supply agreements to establish itself as a mid-tier producer. Its market position remains developmental, with a focus on advancing projects toward production readiness while navigating sector volatility and capital constraints.

Revenue Profitability And Efficiency

In its latest fiscal year, GreenX Metals reported revenue of 451,134 GBp, though it recorded a net loss of -4,552,179 GBp, reflecting ongoing exploration and development costs. The diluted EPS stood at -0.0167 GBp, underscoring the pre-revenue phase of its projects. Operating cash flow was negative at -3,490,116 GBp, while capital expenditures totaled -1,631,847 GBp, indicative of sustained investment in resource appraisal and mine development.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its developmental stage, with negative profitability metrics due to high upfront costs and limited operational income. Capital efficiency is challenged by the capital-intensive nature of coal mining projects, though its cash position of 7,170,793 GBp provides some runway for continued exploration activities. The absence of dividend payouts aligns with its focus on reinvesting available capital into project advancement.

Balance Sheet And Financial Health

GreenX Metals maintains a relatively strong liquidity position, with cash and equivalents of 7,170,793 GBp against total debt of 302,580 GBp, suggesting low near-term solvency risks. The balance sheet reflects a pre-production asset base, with financial health contingent on securing additional funding or partnerships to transition projects into revenue-generating operations.

Growth Trends And Dividend Policy

Growth prospects hinge on the successful development of its Polish coal assets, though the timeline remains uncertain amid regulatory and market hurdles. The company has no dividend policy, retaining all earnings to fund exploration and development. Shareholder returns are likely deferred until project commercialization, which depends on commodity prices and permitting progress.

Valuation And Market Expectations

With a market capitalization near zero and a beta of 0.048, the stock reflects high idiosyncratic risk and limited liquidity. Market expectations appear muted, given the company’s pre-revenue status and sector headwinds, though upside potential exists if project milestones are achieved.

Strategic Advantages And Outlook

GreenX Metals’ strategic advantages lie in its high-quality coking coal assets and geographic positioning near European steel markets. However, the outlook remains speculative, tied to coal demand dynamics, funding availability, and operational execution. Success will depend on navigating environmental scrutiny and securing offtake agreements to monetize its resource base.

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