investorscraft@gmail.com

Intrinsic ValueSolGold Plc (SOLG.L)

Previous Close£28.10
Intrinsic Value
Upside potential
Previous Close
£28.10

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

SolGold Plc is a mineral exploration and development company focused on discovering and advancing copper, gold, silver, and molybdenum deposits, primarily in Ecuador, Australia, and the Solomon Islands. The company’s flagship Alpala project, located in Ecuador’s Imbabura province, is a high-potential copper-gold porphyry deposit covering 50 square kilometers, positioning SolGold as a key player in the global copper exploration sector. As a pre-revenue entity, SolGold relies on strategic partnerships, equity financing, and project development to fund its operations, targeting long-term value creation through resource delineation and eventual mine development. The company operates in a capital-intensive industry where success hinges on geological potential, jurisdictional stability, and access to funding. SolGold’s focus on Ecuador aligns with the country’s emerging mining sector, though it faces competition from established miners and juniors vying for similar assets. Its market position is speculative, contingent on Alpala’s feasibility and funding milestones.

Revenue Profitability And Efficiency

SolGold remains pre-revenue, with no recorded income in the reported period. The company reported a net loss of £60.3 million (GBp), reflecting ongoing exploration and administrative costs. Operating cash flow was negative at £10.2 million (GBp), while capital expenditures were modest at £241,459 (GBp), indicating restrained investment activity pending project advancement.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0201 GBp underscores its pre-production stage, with earnings power entirely dependent on future project success. High exploration costs and limited operational cash flow highlight capital inefficiency typical of early-stage miners, though this may shift if Alpala advances toward feasibility.

Balance Sheet And Financial Health

SolGold holds £6.0 million (GBp) in cash against £199.2 million (GBp) in total debt, signaling liquidity constraints. The debt-heavy structure, common in exploration firms, raises refinancing risks unless mitigated by equity raises or project financing. Shareholder dilution is a concern, with 3.0 billion shares outstanding.

Growth Trends And Dividend Policy

Growth hinges on Alpala’s development, with no near-term revenue or dividend prospects. The absence of a dividend policy aligns with the company’s focus on resource expansion and funding preservation. Project milestones and partnerships will dictate future trajectory.

Valuation And Market Expectations

The £213.7 million (GBp) market cap reflects speculative optimism around Alpala’s potential, with a beta of 1.192 indicating higher volatility versus the market. Valuation is purely asset-based, contingent on copper prices and exploration outcomes.

Strategic Advantages And Outlook

SolGold’s key advantage lies in Alpala’s scale and grade potential, though execution risks—funding, permitting, and commodity cycles—remain high. The outlook is binary, tied to feasibility progress and copper demand trends. Strategic partnerships or M&A could alter its standalone path.

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