investorscraft@gmail.com

Intrinsic ValueShanta Gold Limited (SHG.L)

Previous Close£14.76
Intrinsic Value
Upside potential
Previous Close
£14.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shanta Gold Limited operates as a gold exploration, development, and production company, primarily focused on Tanzania. Its flagship asset, the New Luika gold mine, serves as the cornerstone of its operations, contributing significantly to revenue. The company operates in a competitive sector where operational efficiency and resource quality are critical. Shanta Gold maintains a niche position, leveraging its Tanzanian assets to capitalize on regional gold demand while navigating geopolitical and regulatory risks inherent in mining jurisdictions. The company’s revenue model is tied to gold production volumes and global gold prices, making it sensitive to commodity cycles. Despite its relatively small scale compared to global peers, Shanta Gold benefits from a focused operational strategy, targeting cost-effective production to sustain margins. Its market position is further defined by its exploration pipeline, which aims to extend mine life and resource reserves, though execution risks remain. The gold mining sector’s cyclical nature and capital intensity require disciplined financial management, an area where Shanta has shown mixed results.

Revenue Profitability And Efficiency

In FY 2022, Shanta Gold reported revenue of 114.1 million GBP, reflecting its reliance on gold sales. However, the company posted a net loss of 2.3 million GBP, underscoring margin pressures from operational costs and potential inefficiencies. Operating cash flow stood at 11.8 million GBP, but significant capital expenditures (38.0 million GBP) strained free cash flow, highlighting the capital-intensive nature of mining operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0022 GBP indicates weak earnings power, likely due to high operating costs relative to revenue. Capital efficiency remains a challenge, with substantial investments in mine development and exploration not yet translating into sustained profitability. The negative net income suggests limited ability to internally fund growth without additional financing.

Balance Sheet And Financial Health

Shanta Gold’s balance sheet shows 3.8 million GBP in cash and equivalents against 27.4 million GBP in total debt, indicating moderate liquidity constraints. The debt level, while manageable, requires careful monitoring given the company’s inconsistent profitability. The absence of dividends aligns with its focus on reinvesting cash flows into operations and debt servicing.

Growth Trends And Dividend Policy

Growth is tied to exploration success and operational expansion at New Luika, though FY 2022 results show limited progress. The company does not pay dividends, prioritizing capital allocation toward sustaining and expanding production. Future trends will depend on gold price movements and the company’s ability to control costs while scaling output.

Valuation And Market Expectations

With a market cap of approximately 155.2 million GBP and a beta of 0.46, Shanta Gold is viewed as a relatively stable but small-cap gold play. The valuation reflects muted expectations, given its lack of profitability and reliance on external financing. Investors likely weigh its exploration potential against execution risks in Tanzania.

Strategic Advantages And Outlook

Shanta Gold’s strategic advantage lies in its focused asset base and regional expertise in Tanzania. However, the outlook remains cautious due to operational challenges and gold price volatility. Success hinges on cost management, resource expansion, and stable geopolitical conditions. The company’s ability to transition to consistent profitability will be critical for long-term viability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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