investorscraft@gmail.com

Intrinsic ValueSunrise Resources plc (SRES.L)

Previous Close£0.03
Intrinsic Value
Upside potential
Previous Close
£0.03

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

Sunrise Resources plc operates in the industrial materials sector, focusing on the exploration and development of mineral projects in the United States and Australia. The company’s core revenue model hinges on identifying and advancing mineral deposits, including gold, copper, silver, and industrial minerals like limestone and diatomite. Its flagship projects, such as the CS Pozzolan-Perlite and NewPerl projects in Nevada, are central to its strategy of monetizing high-potential mineral assets. Sunrise Resources differentiates itself through a lean operational approach, leveraging option agreements and leases to minimize upfront capital expenditures. The company operates in a competitive and capital-intensive industry, where success depends on successful exploration outcomes and strategic partnerships. Its market position is that of a junior mining company, with a focus on niche industrial minerals that cater to construction and manufacturing sectors. While smaller in scale compared to diversified mining giants, Sunrise Resources targets high-margin specialty minerals to carve out a sustainable niche.

Revenue Profitability And Efficiency

Sunrise Resources reported revenue of 112,050 GBp, though it remains unprofitable with a net loss of 658,806 GBp. The negative operating cash flow of 150,728 GBp and capital expenditures of 102,580 GBp reflect its early-stage exploration focus, where cash burn is typical. The company’s financials indicate a pre-revenue phase, with earnings power constrained by exploration costs and limited commercial production.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0002 GBp underscores its current lack of earnings power, typical of exploration-focused miners. Capital efficiency is strained due to high exploration and development costs, though its asset-light model mitigates some risk. With no dividend payouts, all retained capital is reinvested into project advancement, aligning with its growth-oriented strategy.

Balance Sheet And Financial Health

Sunrise Resources holds 102,425 GBp in cash and equivalents against total debt of 195,000 GBp, indicating a leveraged position. The balance sheet reflects the inherent risks of junior mining, where liquidity depends on successful project milestones or external financing. The company’s ability to service debt hinges on future project monetization or equity raises.

Growth Trends And Dividend Policy

Growth is contingent on exploration success and project development, with no near-term revenue diversification. The absence of dividends aligns with its reinvestment strategy, typical of early-stage miners. Shareholder returns are deferred until commercial production is achieved, which remains speculative given current operational metrics.

Valuation And Market Expectations

The market cap of 788,453 GBp suggests modest expectations, factoring in exploration risks. A beta of 0.91 indicates lower volatility relative to the broader market, possibly due to its small-scale niche focus. Valuation hinges on speculative upside from mineral discoveries rather than current cash flows.

Strategic Advantages And Outlook

Sunrise Resources’ strategic advantage lies in its focus on specialty industrial minerals, which may offer higher margins than bulk commodities. However, the outlook remains uncertain, dependent on exploration success and funding availability. The company’s lean structure provides flexibility, but execution risks are elevated given its pre-revenue status and competitive industry dynamics.

Sources

Company filings, London Stock Exchange disclosures

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