investorscraft@gmail.com

Intrinsic ValuePolymetal International plc (POLY.L)

Previous Close£215.00
Intrinsic Value
Upside potential
Previous Close
£215.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Polymetal International plc is a leading precious metals mining company with a diversified portfolio of assets across Russia, Kazakhstan, and East Asia. The company specializes in the exploration, extraction, and processing of gold, silver, copper, zinc, and platinum group metals, with its flagship Kyzyl project in Kazakhstan being a key revenue driver. Polymetal operates through five regional segments, ensuring geographic diversification and operational resilience. The company’s vertically integrated model allows it to control costs and optimize production efficiency, positioning it as a competitive player in the global precious metals market. Despite geopolitical risks associated with its primary operating regions, Polymetal has established a strong market presence, supported by its large-scale, low-cost operations and consistent production output. Its focus on sustainable mining practices and adherence to international environmental standards further enhances its reputation among investors and stakeholders. The company’s strategic assets and operational expertise enable it to capitalize on fluctuations in commodity prices, though its performance remains sensitive to regulatory changes and macroeconomic conditions in its core markets.

Revenue Profitability And Efficiency

In FY 2022, Polymetal reported revenue of £2.8 billion, reflecting its robust production capabilities. However, the company recorded a net loss of £288 million, driven by operational challenges and external pressures. Operating cash flow stood at £206 million, indicating some resilience in cash generation despite elevated capital expenditures of £794 million, primarily directed toward sustaining and expanding production capacity.

Earnings Power And Capital Efficiency

Polymetal’s diluted EPS of -£0.61 underscores the profitability challenges faced during the period. The company’s capital-intensive operations require significant reinvestment, as evidenced by its high capex relative to operating cash flow. While its asset base supports long-term earnings potential, short-term headwinds have impacted capital efficiency and returns.

Balance Sheet And Financial Health

Polymetal’s financial position is marked by £633 million in cash and equivalents against total debt of £3.16 billion, indicating a leveraged balance sheet. The debt burden, coupled with operational losses, raises concerns about liquidity and refinancing risks, particularly given the geopolitical uncertainties in its key operating regions.

Growth Trends And Dividend Policy

Despite the net loss, Polymetal maintained a dividend payout of 52p per share, signaling management’s commitment to shareholder returns. Growth prospects hinge on the successful development of its Kyzyl project and operational improvements, though macroeconomic and regulatory risks could constrain near-term expansion.

Valuation And Market Expectations

With a market cap of approximately £1.02 billion and a beta of 0.67, Polymetal is viewed as relatively less volatile compared to peers. However, investor sentiment remains cautious due to geopolitical exposure and profitability challenges, reflected in its subdued valuation multiples.

Strategic Advantages And Outlook

Polymetal’s strategic advantages lie in its low-cost production assets and geographic diversification. The outlook remains uncertain, with operational performance heavily dependent on commodity prices and regional stability. Long-term success will require navigating geopolitical risks while maintaining cost discipline and capital allocation efficiency.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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