investorscraft@gmail.com

Intrinsic ValueRambler Metals and Mining Plc (RMM.L)

Previous Close£5.38
Intrinsic Value
Upside potential
Previous Close
£5.38

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

Rambler Metals and Mining Plc operates as a junior mining company focused on the exploration, development, and production of copper and gold deposits, with secondary interests in silver and cobalt. The company’s flagship asset is the Ming copper-gold mine in Newfoundland and Labrador, Canada, which it fully owns. This project is central to its revenue generation, leveraging high-grade ore to sustain production. Rambler also holds stakes in the Little Deer and Whales Back copper mines, though these are secondary to its core operations. Positioned in the competitive industrial materials sector, the company faces challenges typical of junior miners, including capital intensity and commodity price volatility. Its strategic focus on North American assets provides geopolitical stability but requires efficient operational execution to offset higher labor and regulatory costs. Rambler’s market position hinges on its ability to optimize production at the Ming mine while exploring growth opportunities in adjacent properties.

Revenue Profitability And Efficiency

In FY 2023, Rambler reported revenue of £166.2 million (GBp), with net income of £55.3 million (GBp), reflecting a diluted EPS of 1.16 GBp. However, operating cash flow was negative at £-39.6 million (GBp), indicating potential liquidity strain despite profitability. Capital expenditures of £-26.1 million (GBp) suggest ongoing investment in mine development, though cash reserves of £23.0 million (GBp) provide limited buffer.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to copper and gold prices, with the Ming mine driving most profitability. Negative operating cash flow raises concerns about sustainable capital efficiency, particularly given the high capex requirements of mining operations. The absence of dividends underscores reinvestment priorities, but debt of £40.5 million (GBp) against cash highlights leverage risks.

Balance Sheet And Financial Health

Rambler’s balance sheet shows £23.0 million (GBp) in cash against £40.5 million (GBp) in total debt, implying a net debt position. This, coupled with negative operating cash flow, signals financial vulnerability. The lack of dividend payouts may reflect a conservative approach to preserve liquidity amid operational and commodity price uncertainties.

Growth Trends And Dividend Policy

Growth is contingent on the Ming mine’s output and exploration success at secondary sites. No dividends were paid in FY 2023, aligning with the company’s focus on funding operations and debt management. Future trends will depend on commodity prices and operational efficiency improvements.

Valuation And Market Expectations

With a market cap of £8.7 million (GBp) and a beta of 1.02, Rambler is viewed as a high-risk, commodity-exposed play. Investors likely price in volatility from copper and gold markets, alongside execution risks at its mining projects.

Strategic Advantages And Outlook

Rambler’s key advantage is its ownership of the Ming mine, a producing asset in a stable jurisdiction. However, operational challenges and debt levels temper optimism. The outlook hinges on commodity prices and the company’s ability to improve cash flow generation while managing leverage.

Sources

Company filings, London Stock Exchange data

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