investorscraft@gmail.com

Intrinsic ValueThungela Resources Limited (TGA.L)

Previous Close£459.00
Intrinsic Value
Upside potential
Previous Close
£459.00

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

Thungela Resources Limited is a South African thermal coal producer with a strong operational footprint in the Mpumalanga province, where it owns and operates seven key collieries. The company primarily serves export markets, including India, Asia, the Middle East, and North Africa, leveraging its high-quality thermal coal for energy generation. As a pure-play thermal coal miner, Thungela operates in a sector facing structural challenges due to global decarbonization trends, yet it maintains competitive advantages through cost-efficient mining operations and established logistics networks. Its market position is bolstered by strategic access to export channels, though long-term demand risks persist amid energy transition pressures. The company’s revenue model is heavily tied to global coal prices, making it susceptible to commodity cycles, but its low-cost production base provides resilience in volatile markets.

Revenue Profitability And Efficiency

Thungela reported revenue of 35.55 billion GBp for the period, with net income of 3.59 billion GBp, reflecting robust profitability despite sector headwinds. The company’s operating cash flow of 5.29 billion GBp underscores efficient operational execution, while capital expenditures of 3.53 billion GBp indicate ongoing investment in sustaining production. Diluted EPS of 26.42 GBp highlights earnings strength relative to its share count.

Earnings Power And Capital Efficiency

Thungela’s earnings power is driven by its low-cost mining operations and exposure to global thermal coal prices. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow, which supports both reinvestment and shareholder returns. With minimal total debt of 50 million GBp, Thungela maintains a lean balance sheet, enhancing its ability to navigate cyclical downturns.

Balance Sheet And Financial Health

The company’s financial health is solid, with cash and equivalents of 8.67 billion GBp providing ample liquidity. Total debt is negligible at 50 million GBp, resulting in a conservative leverage profile. This strong balance sheet positions Thungela to withstand commodity price volatility and fund strategic initiatives without undue financial strain.

Growth Trends And Dividend Policy

Thungela’s growth is constrained by the secular decline in thermal coal demand, though near-term pricing dynamics remain favorable. The company has demonstrated a commitment to shareholder returns, with a dividend per share of 10.4365 GBp, reflecting its cash-generative operations. However, long-term growth prospects are limited without diversification into alternative energy sources.

Valuation And Market Expectations

With a market cap of approximately 497.5 million GBP and a negative beta of -0.925, Thungela is viewed as a counter-cyclical play within the energy sector. The market appears to price in significant long-term risks tied to coal’s declining relevance, despite near-term profitability. Valuation metrics likely reflect skepticism about sustainable earnings beyond the medium term.

Strategic Advantages And Outlook

Thungela’s strategic advantages lie in its low-cost production base and established export infrastructure. However, the company faces existential risks from the global energy transition, necessitating potential diversification or operational adaptations. The outlook remains cautious, with near-term cash flows supported by coal demand but long-term viability dependent on strategic repositioning.

Sources

Company description, financial data from disclosed filings, and market data from LSE.

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