investorscraft@gmail.com

Intrinsic ValueRed Rock Resources plc (RRR.L)

Previous Close£0.03
Intrinsic Value
Upside potential
Previous Close
£0.03

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

Red Rock Resources plc operates as a natural resources exploration and production company with a diversified portfolio spanning manganese, iron ore, gold, copper, and other minerals across the UK, Africa, and Australia. The company’s core revenue model hinges on identifying and developing high-potential mineral assets, with a strategic focus on the Migori Gold project in Kenya, where it holds a 100% economic interest. Red Rock’s operations are positioned in regions with significant resource potential but also face geopolitical and operational risks inherent in emerging markets. The company competes in the highly cyclical and capital-intensive basic materials sector, where success depends on commodity prices, exploration success, and efficient project execution. Its market position is that of a junior miner, reliant on external financing to advance projects toward production. Unlike larger diversified miners, Red Rock’s valuation is heavily tied to speculative exploration upside rather than steady cash flows, making it a higher-risk, higher-reward proposition for investors.

Revenue Profitability And Efficiency

Red Rock Resources reported no revenue in the latest fiscal period, reflecting its pre-production stage across all projects. The company posted a net loss of 2.85 million GBp, with diluted EPS at -0.0009 GBp, underscoring the challenges of funding exploration activities without operational income. Negative operating cash flow of 1.75 million GBp and minimal capital expenditures highlight its reliance on external funding to sustain operations.

Earnings Power And Capital Efficiency

The absence of revenue and persistent net losses indicate limited near-term earnings power. Capital efficiency is constrained by the exploratory nature of its projects, with cash burn driven by administrative and exploration costs. The company’s ability to transition projects like Migori Gold into production will be critical to improving capital returns.

Balance Sheet And Financial Health

Red Rock’s financial health is strained, with cash reserves of just 38,000 GBp against total debt of 3.79 million GBp. The minimal cash position and high debt load raise liquidity concerns, necessitating further equity raises or asset monetization to meet obligations. The balance sheet reflects the typical fragility of early-stage resource companies.

Growth Trends And Dividend Policy

Growth prospects hinge on successful exploration and development, particularly at Migori Gold. No dividends are paid, as the company reinvests all available capital—though limited—into project advancement. Shareholder returns are entirely contingent on future resource discoveries or project sales.

Valuation And Market Expectations

With a market cap of approximately 2.33 million GBp and no revenue, Red Rock’s valuation is speculative, tied to resource potential rather than current fundamentals. A beta of 0.94 suggests market-aligned volatility, though risks are amplified by its pre-revenue status and geopolitical exposures.

Strategic Advantages And Outlook

Red Rock’s key advantage lies in its diversified asset base and early-mover positioning in underdeveloped regions like Kenya. However, the outlook remains highly uncertain, dependent on commodity prices, funding access, and operational execution. Success in advancing Migori Gold toward production could significantly re-rate the stock.

Sources

Company description, financials, and market data provided by user; industry context inferred from sector norms.

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