investorscraft@gmail.com

Intrinsic ValueAltona Rare Earths Plc (REE.L)

Previous Close£1.35
Intrinsic Value
Upside potential
Previous Close
£1.35

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

Altona Rare Earths Plc operates in the industrial materials sector, specializing in the exploration and development of rare earth element (REE) projects, primarily in Africa. The company's core focus is its Monte Muambe Rare Earths Project in Mozambique, positioning it within the critical minerals supply chain. Rare earth elements are essential for high-tech applications, including renewable energy technologies, electric vehicles, and defense systems, making Altona's assets strategically significant. As a junior mining company, Altona faces competition from larger, established players but differentiates itself through its African project pipeline and adaptability to shifting global supply dynamics. The company’s revenue model hinges on advancing its exploration assets toward production, with future monetization expected through joint ventures, offtake agreements, or direct mining operations. Given the geopolitical importance of rare earths, Altona’s success depends on securing funding, technical partnerships, and navigating regulatory environments in emerging markets.

Revenue Profitability And Efficiency

Altona Rare Earths reported no revenue in the latest period, reflecting its pre-revenue stage as an exploration company. Net income stood at -£1.62 million, with diluted EPS of -1.97p, underscoring the capital-intensive nature of mineral exploration. Operating cash flow was -£987k, while capital expenditures were minimal at -£11k, indicating restrained investment activity pending project advancement or funding.

Earnings Power And Capital Efficiency

The company’s lack of earnings power is typical for early-stage miners, with losses driven by exploration and administrative costs. Capital efficiency remains constrained due to limited operational scale, though the Monte Muambe project’s potential could improve returns if developed. Negative EPS and cash flow highlight reliance on external financing to sustain operations and progress its asset base.

Balance Sheet And Financial Health

Altona holds £392k in cash and equivalents against £684k in total debt, suggesting liquidity constraints. The modest market cap of ~£2.33 million reflects investor skepticism about near-term viability. With no dividend payments and persistent losses, the balance sheet relies on equity raises or debt restructuring to fund ongoing exploration activities.

Growth Trends And Dividend Policy

Growth hinges on successful resource definition and feasibility studies at Monte Muambe, though timelines remain uncertain. The company does not pay dividends, typical for exploration-stage firms, and reinvests all available capital into project development. Market appetite for rare earths could spur momentum, but execution risks in Mozambique pose challenges.

Valuation And Market Expectations

Altona’s valuation reflects its speculative profile, with a beta of -0.079 indicating low correlation to broader markets. The absence of revenue and negative earnings metrics suggests investors price the stock based on long-term optionality around rare earth demand rather than near-term fundamentals.

Strategic Advantages And Outlook

Altona’s strategic position in the rare earths sector is leveraged to global decarbonization trends, but its outlook depends on securing partnerships or funding to advance Monte Muambe. Success would require commodity price support, reduced geopolitical risks in Mozambique, and operational milestones. Without these catalysts, the company remains a high-risk, high-reward proposition in a niche market.

Sources

Company filings, London Stock Exchange disclosures

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