investorscraft@gmail.com

Intrinsic ValueRockfire Resources plc (ROCK.L)

Previous Close£0.20
Intrinsic Value
Upside potential
Previous Close
£0.20

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

Rockfire Resources plc operates as a mineral exploration company focused on gold, silver, copper, zinc, lead, and molybdenum deposits in Australia and Greece. The company’s revenue model is predicated on advancing exploration projects to attract joint venture partnerships or eventual mine development, though it currently generates no revenue. Its portfolio includes five exploration permits in Queensland and an exploitation license in Greece, positioning it in the competitive but high-potential precious and base metals sector. Rockfire’s market position is that of a junior explorer, reliant on capital markets to fund exploration activities. The company’s success hinges on discovery potential and commodity price trends, with its Greek and Australian assets offering diversification. Given its early-stage focus, Rockfire competes with other small-cap explorers for investor attention, requiring disciplined capital allocation to advance projects efficiently.

Revenue Profitability And Efficiency

Rockfire Resources reported no revenue in FY 2023, reflecting its pre-production stage. The company posted a net loss of £1.79 million, driven by exploration expenses and administrative costs. Operating cash flow was negative £3.36 million, with capital expenditures of £0.68 million, underscoring the cash-intensive nature of mineral exploration without near-term income streams.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -£0.001 highlights its lack of earnings power, typical of exploration-stage firms. Negative operating cash flow and significant exploration expenditures indicate high capital intensity, with returns contingent on future resource discoveries or strategic partnerships.

Balance Sheet And Financial Health

Rockfire’s balance sheet shows £0.44 million in cash and equivalents as of FY 2023, with no debt, providing limited liquidity for ongoing operations. The absence of leverage is positive, but the company’s ability to continue exploration depends on raising additional equity or securing project funding.

Growth Trends And Dividend Policy

Growth is tied to exploration success, with no dividends paid, as is standard for pre-revenue miners. The company’s trajectory depends on advancing its Queensland and Greek assets, though progress may be constrained by funding availability and commodity price volatility.

Valuation And Market Expectations

With a market cap of £3.32 million and negative earnings, Rockfire’s valuation reflects speculative interest in its exploration potential. The negative beta of -0.674 suggests low correlation with broader markets, typical of micro-cap resource stocks.

Strategic Advantages And Outlook

Rockfire’s strategic advantage lies in its diversified exploration portfolio, though its outlook remains highly speculative. Success hinges on discovery, funding, and commodity prices, with significant execution risk inherent in early-stage mining ventures.

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