investorscraft@gmail.com

Intrinsic ValueSouth32 Limited (S32.L)

Previous Close£232.00
Intrinsic Value
Upside potential
Previous Close
£232.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

South32 Limited is a globally diversified metals and mining company with operations spanning Australia, Southern Africa, and the Americas. Its core revenue model is built on the extraction, processing, and sale of industrial commodities, including alumina, aluminum, coal, manganese, nickel, silver, lead, and zinc. The company operates through multiple segments, each specializing in specific metals or minerals, ensuring diversified exposure to commodity markets. South32 maintains a competitive edge through operational efficiency, strategic asset locations, and long-term supply agreements. Its market position is bolstered by a balanced portfolio that mitigates risks associated with price volatility in any single commodity. The company also engages in exploration partnerships, such as its alliance with AusQuest Limited, to expand its resource base. As a mid-tier mining player, South32 competes with larger diversified miners while focusing on cost leadership and sustainable practices to enhance shareholder value.

Revenue Profitability And Efficiency

In the reported period, South32 generated revenue of £5.48 billion but reported a net loss of £203 million, reflecting challenges in commodity pricing or operational costs. The diluted EPS stood at -£0.0449, indicating pressure on profitability. However, operating cash flow remained robust at £1.12 billion, suggesting underlying operational efficiency. Capital expenditures of £1.12 billion highlight ongoing investments to sustain production capacity and growth initiatives.

Earnings Power And Capital Efficiency

Despite the net loss, South32's operating cash flow demonstrates its ability to generate liquidity from core operations. The near parity between operating cash flow and capital expenditures indicates disciplined reinvestment but leaves limited free cash flow for debt reduction or shareholder returns. The company’s capital efficiency will depend on commodity price recoveries and cost management in key segments like aluminum and coal.

Balance Sheet And Financial Health

South32 maintains a solid liquidity position with £840 million in cash and equivalents, against total debt of £1.57 billion. The balance sheet appears manageable, though the net loss could strain leverage metrics if sustained. The company’s ability to service debt hinges on commodity market stability and operational cash flow consistency.

Growth Trends And Dividend Policy

Growth prospects are tied to commodity cycles and the development of projects like the Hermosa zinc-lead-silver asset. The company paid a dividend of £0.05 per share, signaling a commitment to shareholder returns despite earnings volatility. Future dividend sustainability will depend on earnings recovery and free cash flow generation.

Valuation And Market Expectations

With a market cap of approximately £6.55 billion and a beta of 0.68, South32 is viewed as a lower-risk mining stock relative to peers. The valuation reflects muted earnings expectations, with investors likely pricing in cyclical recovery potential in its commodity exposures.

Strategic Advantages And Outlook

South32’s diversified asset base and cost-focused operations provide resilience against sector downturns. Strategic advantages include geographic diversification and a pipeline of development projects. The outlook hinges on commodity price trends, with potential upside from aluminum and manganese demand growth. Operational execution and cost control will be critical to restoring profitability.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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