investorscraft@gmail.com

Intrinsic ValuePhoenix Copper Limited (PXC.L)

Previous Close£2.15
Intrinsic Value
Upside potential
Previous Close
£2.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Phoenix Copper Limited operates in the industrial materials sector, focusing on the exploration and mining of precious and base metals, primarily in North America. The company’s core revenue model hinges on developing its portfolio of mineral properties, including the Empire Mine, Redcastle, Bighorn, Red Star, and Navarre Creek projects, which contain deposits of copper, zinc, gold, and other metals. As a junior mining company, Phoenix Copper is positioned in a capital-intensive and cyclical industry, where success depends on advancing exploration projects to production. Its strategic assets in Idaho provide exposure to high-potential mining districts, but the company remains in the pre-revenue stage, relying on financing to fund exploration and development. The competitive landscape includes larger, established miners, but Phoenix Copper’s niche focus on underdeveloped properties offers growth potential if it can secure funding and operational milestones.

Revenue Profitability And Efficiency

Phoenix Copper reported no revenue in FY 2022, reflecting its pre-production status. The company posted a net loss of £1.51 million, with diluted EPS of -1.24p, driven by exploration and administrative expenses. Operating cash flow was negative at £1.54 million, while capital expenditures totaled £5.03 million, underscoring the heavy investment required for mineral exploration and project development.

Earnings Power And Capital Efficiency

The company’s lack of revenue highlights its dependence on external financing to sustain operations. Negative earnings and cash flows are typical for exploration-stage miners, with capital efficiency contingent on successful resource delineation and eventual mine development. The high capex relative to cash reserves indicates significant funding needs to advance its projects.

Balance Sheet And Financial Health

Phoenix Copper’s financial position is constrained, with £0.28 million in cash and equivalents against £2.05 million in total debt. The limited liquidity and negative cash flows raise concerns about near-term solvency, necessitating further equity raises or debt restructuring to support ongoing exploration activities.

Growth Trends And Dividend Policy

Growth prospects hinge on advancing its Idaho-based projects, particularly the Empire Mine, toward production. No dividends were paid, consistent with the company’s focus on reinvesting scarce resources into exploration. Shareholder returns will depend on successful project execution and eventual commercialization.

Valuation And Market Expectations

With a market cap of £7.82 million, the company is valued based on its project potential rather than current earnings. The low beta (0.635) suggests muted sensitivity to broader market movements, reflecting its early-stage status and niche focus.

Strategic Advantages And Outlook

Phoenix Copper’s key advantage lies in its strategically located assets in mining-friendly jurisdictions. However, the outlook remains speculative, contingent on securing funding, achieving exploration milestones, and navigating commodity price volatility. Success would require partnerships or offtake agreements to transition toward production.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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