investorscraft@gmail.com

Intrinsic ValuePensana Plc (PRE.L)

Previous Close£102.50
Intrinsic Value
Upside potential
Previous Close
£102.50

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

Pensana Plc operates in the industrial materials sector, focusing on the exploration and development of rare earth mineral properties, particularly neodymium and praseodymium (NdPr). The company’s core assets include the Saltend rare earth refinery in the UK and the Longonjo NdPr project in Angola, positioning it as a key player in the supply chain for critical minerals used in electric vehicles and renewable energy technologies. Pensana aims to establish a sustainable, independent supply of NdPr oxides, reducing reliance on Chinese-dominated markets. The company’s strategic focus on refining rare earths in the UK aligns with global decarbonization trends and Western efforts to secure critical mineral supply chains. Pensana’s market position is underpinned by its early-mover advantage in developing non-Chinese rare earth projects, though it remains in the pre-revenue stage with significant execution risks.

Revenue Profitability And Efficiency

Pensana reported no revenue in FY 2023, reflecting its pre-production status. The company posted a net loss of £4.3 million (GBp -4.3 million), with diluted EPS of -0.0169 GBp, driven by exploration and development costs. Operating cash flow was negative at £5.6 million, while capital expenditures totaled £14.6 million, highlighting ongoing investment in project development.

Earnings Power And Capital Efficiency

With no current earnings, Pensana’s capital efficiency is measured by its ability to advance projects toward production. The company’s high capital expenditures relative to its cash position (£1.5 million) indicate reliance on external funding. The lack of operating income underscores the speculative nature of its earnings potential until projects reach commercialization.

Balance Sheet And Financial Health

Pensana’s financial health is constrained, with £1.5 million in cash against £10.8 million in total debt. The negative operating cash flow and significant capital expenditures suggest ongoing liquidity risks. The company’s ability to secure additional financing will be critical to sustaining operations and advancing its projects.

Growth Trends And Dividend Policy

Growth is contingent on the successful development of the Saltend and Longonjo projects, with no near-term revenue expected. Pensana does not pay dividends, reinvesting all available capital into project development. The company’s growth trajectory hinges on rare earth market dynamics and its ability to transition from exploration to production.

Valuation And Market Expectations

The market cap of £106.7 million reflects speculative optimism about Pensana’s potential in the rare earth sector. Investors appear to price in future project success, though the absence of revenue and high execution risks warrant caution. The beta of 0.793 suggests lower volatility relative to the broader market, possibly due to its niche focus.

Strategic Advantages And Outlook

Pensana’s strategic advantages include its Western-focused rare earth projects and alignment with global decarbonization trends. However, the outlook remains uncertain due to funding needs, operational execution risks, and reliance on commodity price cycles. Success depends on timely project completion and securing offtake agreements in a competitive market.

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