investorscraft@gmail.com

Intrinsic ValuePembridge Resources plc (PERE.L)

Previous Close£0.23
Intrinsic Value
Upside potential
Previous Close
£0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pembridge Resources plc operates in the precious and base metals exploration sector, with a primary focus on copper, gold, and silver ores. The company’s flagship asset is the Minto mine in Yukon, Canada, which serves as its core revenue-generating operation. Pembridge’s business model hinges on mineral extraction and exploration, positioning it within the volatile yet high-potential metals market, where commodity prices significantly influence profitability. The company’s niche focus on Canadian assets provides geographic stability but exposes it to operational risks inherent in mining, including regulatory hurdles and fluctuating input costs. Despite its small scale, Pembridge aims to capitalize on rising demand for copper and precious metals driven by global electrification and renewable energy trends. Its market position remains constrained by limited diversification and reliance on a single producing asset, making it susceptible to operational disruptions and commodity price swings.

Revenue Profitability And Efficiency

Pembridge reported no revenue for FY 2022, reflecting operational challenges or transitional phases at its Minto mine. The company posted a net loss of £7.8 million, underscoring inefficiencies or elevated costs relative to its inactive revenue stream. Operating cash flow was marginally positive at £909,000, suggesting some liquidity from non-core activities or working capital adjustments, though capital expenditures were negligible.

Earnings Power And Capital Efficiency

The absence of diluted EPS highlights Pembridge’s lack of earnings power in FY 2022. With no revenue and sustained losses, capital efficiency remains weak. The company’s ability to generate returns is contingent on resuming profitable production at Minto or securing new revenue streams, both of which are uncertain given its current financial trajectory.

Balance Sheet And Financial Health

Pembridge’s balance sheet shows limited liquidity, with cash reserves of £617,000 against total debt of £8.75 million, indicating a leveraged position. The debt burden, coupled with negative equity from accumulated losses, raises concerns about solvency unless operational turnaround or external financing is secured. The lack of capital expenditures suggests constrained investment capacity.

Growth Trends And Dividend Policy

Growth prospects are muted, with no revenue and ongoing losses. The dividend of 1.75p per share appears anomalous given the financial distress, possibly reflecting a discretionary payout or historical commitment. Without revenue stabilization or mine expansion, sustainable growth or dividend continuity is unlikely.

Valuation And Market Expectations

The market cap of £2.18 million reflects skepticism about Pembridge’s near-term viability. A beta of 0.88 suggests moderate correlation with broader markets, but the stock’s valuation likely hinges on speculative bets around commodity prices or operational resumption rather than fundamentals.

Strategic Advantages And Outlook

Pembridge’s strategic advantage lies in its ownership of the Minto mine, a potentially valuable asset in a copper-rich region. However, the outlook remains precarious due to financial instability and reliance on a single project. Success depends on securing funding, optimizing operations, or partnering with larger miners to mitigate risks and capitalize on metal demand trends.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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