investorscraft@gmail.com

Intrinsic ValueSerabi Gold plc (SRB.L)

Previous Close£327.50
Intrinsic Value
Upside potential
Previous Close
£327.50

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

Serabi Gold plc is a UK-based mining company focused on gold exploration and production in Brazil, with its flagship Palito mining complex in the Tapajos region. The company operates in the high-risk, high-reward gold mining sector, leveraging Brazil's mineral-rich geology to extract and process gold ore. Serabi’s revenue model is primarily driven by gold sales, with additional potential from copper exploration, though gold remains its core focus. The company operates in a competitive industry dominated by larger players, positioning itself as a niche operator with a concentrated asset base. Its market position is bolstered by operational control over Palito, which provides steady production, though scalability remains a challenge compared to multinational miners. Serabi’s strategic focus on cost efficiency and localized expertise in Brazil’s mining regulations helps mitigate some sector risks, but its small-scale operations limit its influence on global gold pricing.

Revenue Profitability And Efficiency

In its latest fiscal year, Serabi reported revenue of £94.5 million, with net income of £27.8 million, reflecting a healthy profit margin for a junior gold miner. Operating cash flow stood at £30.9 million, indicating solid cash generation from core operations. Capital expenditures of £18.9 million suggest ongoing investment in sustaining and potentially expanding production capacity, though the company maintains a disciplined approach to spending.

Earnings Power And Capital Efficiency

Serabi’s diluted EPS of 0.37 GBp underscores its ability to generate earnings despite its smaller scale. The company’s capital efficiency is evident in its ability to fund operations and exploration internally, supported by positive operating cash flow. With no dividend payouts, Serabi reinvests earnings back into its projects, prioritizing growth and operational stability over shareholder returns in the near term.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with £22.2 million in cash and equivalents against total debt of £6.0 million, reflecting a strong liquidity position. This low leverage provides flexibility to navigate commodity price volatility. Serabi’s financial health appears stable, with sufficient resources to cover short-term obligations and fund ongoing exploration without excessive reliance on external financing.

Growth Trends And Dividend Policy

Serabi’s growth is tied to gold production at Palito and potential expansion through exploration. The company has not issued dividends, opting instead to reinvest profits into resource development. This strategy aligns with its stage as a growth-focused junior miner, though future profitability improvements could prompt a reassessment of capital allocation policies. Market conditions and gold price trends will heavily influence its ability to scale operations.

Valuation And Market Expectations

With a market cap of approximately £137 million, Serabi trades at a modest valuation relative to its earnings and cash flow. The beta of 0.553 suggests lower volatility compared to the broader market, likely due to its niche focus and operational stability. Investors appear to price in steady but limited growth, reflecting the challenges of scaling a single-asset gold producer in a competitive sector.

Strategic Advantages And Outlook

Serabi’s key advantages include its operational control over Palito and expertise in Brazilian mining regulations. The outlook hinges on gold price stability and successful exploration to extend mine life. While the company is well-positioned to benefit from favorable commodity prices, its small scale and single-asset concentration pose risks. Strategic partnerships or discoveries could enhance long-term prospects, but execution remains critical.

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