investorscraft@gmail.com

Intrinsic ValueTMC the metals company Inc. (TMC)

Previous Close$6.61
Intrinsic Value
Upside potential
Previous Close
$6.61

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

TMC the metals company Inc. operates in the deep-sea mining sector, focusing on the exploration and extraction of polymetallic nodules from the ocean floor. These nodules contain high-grade nickel, cobalt, copper, and manganese, critical for electric vehicle batteries and renewable energy storage. The company aims to position itself as a sustainable alternative to traditional land-based mining, targeting the growing demand for battery metals while minimizing environmental disruption. TMC’s revenue model hinges on future commercial production, with current operations centered on research, permitting, and feasibility studies. The company faces regulatory and environmental challenges but differentiates itself through partnerships with research institutions and commitments to responsible resource extraction. As a pioneer in deep-sea mining, TMC’s success depends on securing regulatory approvals and scaling operations in a nascent industry with significant long-term potential.

Revenue Profitability And Efficiency

TMC reported no revenue in the latest fiscal year, reflecting its pre-revenue stage as it focuses on exploration and development. The company posted a net loss of $81.9 million, driven by research and administrative expenses. Operating cash flow was negative at $43.5 million, while capital expenditures were minimal at $515,000, indicating restrained investment pending further project clarity.

Earnings Power And Capital Efficiency

With no current earnings, TMC’s financial performance is dominated by losses as it invests in long-term growth. Diluted EPS stood at -$0.25, reflecting the high cost structure relative to its share count. The company’s capital efficiency is constrained by its developmental phase, with returns contingent on successful commercialization of its deep-sea mining projects.

Balance Sheet And Financial Health

TMC’s balance sheet shows limited liquidity, with $3.5 million in cash and equivalents against $11.8 million in total debt. The company’s financial health is precarious, relying on future financing to sustain operations. With no dividend payments and negative cash flow, TMC’s ability to meet obligations hinges on raising additional capital or achieving project milestones.

Growth Trends And Dividend Policy

TMC is in a high-growth, high-risk phase, with no dividends and reinvestment directed toward exploration and permitting. Growth prospects depend on regulatory approvals and technological advancements in deep-sea mining. The company’s trajectory is speculative, with potential upside tied to global demand for battery metals and successful project execution.

Valuation And Market Expectations

Market valuation reflects TMC’s speculative nature, with investors pricing in long-term potential rather than near-term profitability. The absence of revenue and persistent losses make traditional valuation metrics inapplicable. Sentiment is driven by sector trends, regulatory developments, and broader commodity price movements.

Strategic Advantages And Outlook

TMC’s strategic advantage lies in its first-mover status in deep-sea mining and partnerships with research entities. However, the outlook remains uncertain due to regulatory hurdles, environmental concerns, and capital intensity. Success hinges on securing permits, scaling operations, and proving the economic viability of its resource base in a competitive and evolving market.

Sources

Company filings (10-K), investor presentations

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