investorscraft@gmail.com

Intrinsic ValueShuka Minerals Plc (SKA.L)

Previous Close£3.70
Intrinsic Value
Upside potential
Previous Close
£3.70

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

Shuka Minerals Plc operates in the industrial materials sector, focusing on the exploration and development of energy commodities, primarily coal, in Africa. The company’s flagship Rukwa project in Tanzania underscores its strategic focus on resource extraction in emerging markets, where demand for energy commodities remains robust. Shuka Minerals, formerly Edenville Energy, rebranded in 2023 to reflect its refined operational strategy and regional ambitions. The company’s niche positioning in Tanzania’s coal sector provides exposure to regional energy needs, though it faces competition from larger diversified miners and renewable energy trends. Its revenue model hinges on successful project development and eventual production, but operational scale remains limited, reflecting its early-stage status. The African mining landscape presents both opportunities—such as underdeveloped resources—and challenges, including regulatory and infrastructure constraints. Shuka’s market position is currently speculative, reliant on advancing Rukwa toward commercial viability to attract partnerships or offtake agreements.

Revenue Profitability And Efficiency

In FY 2023, Shuka Minerals reported revenue of £1.94 million (GBp 194,346), a nominal figure against a net loss of £16.81 million (GBp -1,680,848), reflecting its pre-production phase. The absence of capital expenditures suggests limited near-term growth investments, while negative operating cash flow (£1.36 million) highlights ongoing funding needs to sustain exploration and administrative activities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -GBp 0.0411 and persistent losses indicate weak earnings power, typical of early-stage miners. With no dividend payouts and negative cash flow, capital efficiency is constrained, relying on equity or debt financing to bridge operational gaps until project commercialization.

Balance Sheet And Financial Health

Shuka holds £6.33 million (GBp 633,093) in cash against modest debt (£66,497), providing short-term liquidity but limited runway for large-scale development. The balance sheet reflects a high-risk profile common to exploration-stage firms, with solvency dependent on successful project milestones or additional funding.

Growth Trends And Dividend Policy

Growth hinges on advancing the Rukwa project, though FY 2023 showed no capex, signaling potential delays. No dividends are paid, aligning with the company’s focus on reinvestment—though current financials suggest constrained reinvestment capacity without external capital.

Valuation And Market Expectations

At a market cap of £2.41 million (GBp 2,406,910), the valuation appears speculative, pricing in exploration potential rather than near-term cash flows. The beta of 0.763 suggests lower volatility than the broader market, possibly due to illiquidity or muted investor interest.

Strategic Advantages And Outlook

Shuka’s strategic advantage lies in its Tanzanian asset base, targeting regional energy demand. However, the outlook remains highly uncertain, contingent on securing funding, navigating regulatory hurdles, and achieving production scalability. The coal focus also exposes the company to long-term energy transition risks.

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