investorscraft@gmail.com

Intrinsic ValueTMC the metals company Inc. (TMCWW)

Previous Close$1.21
Intrinsic Value
Upside potential
Previous Close
$1.21

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 emerging deep-sea mining sector, focusing on the extraction of polymetallic nodules from the ocean floor. These nodules contain critical metals such as nickel, cobalt, copper, and manganese, which are essential for electric vehicle batteries and renewable energy technologies. The company aims to position itself as a sustainable alternative to traditional mining by leveraging lower environmental impact extraction methods. TMC’s revenue model is currently pre-revenue, relying on future commercialization of its resource base. The company holds exploration contracts in the Clarion-Clipperton Zone of the Pacific Ocean, a region rich in these metals. Its market positioning hinges on the growing demand for battery metals and the push for ethically sourced materials, though regulatory and environmental challenges remain significant hurdles.

Revenue Profitability And Efficiency

TMC reported no revenue for the period, reflecting its pre-commercial stage. The net loss of $81.9 million underscores high operational costs associated with exploration and development activities. Operating cash flow was negative at $43.5 million, while capital expenditures were minimal at $515,000, indicating a focus on conserving liquidity. The company’s lack of revenue generation highlights its dependence on external funding to sustain operations.

Earnings Power And Capital Efficiency

With no current earnings power, TMC’s financial performance is driven by its ability to secure funding and advance its exploration projects. The diluted EPS of -$0.25 reflects the net loss per share, emphasizing the capital-intensive nature of its business model. The company’s capital efficiency is constrained by its pre-revenue status, with profitability contingent on successful commercialization of its resource base.

Balance Sheet And Financial Health

TMC’s balance sheet shows limited liquidity, with cash and equivalents of $3.5 million against total debt of $11.8 million. The negative operating cash flow and minimal capital expenditures suggest a reliance on equity financing or debt to fund operations. The financial health remains precarious, given the high burn rate and lack of near-term revenue streams.

Growth Trends And Dividend Policy

Growth prospects for TMC are tied to the development of its deep-sea mining projects and regulatory approvals. The company does not pay dividends, as it reinvests all available resources into exploration and development. Future growth hinges on the commercialization of its polymetallic nodules and the broader adoption of deep-sea mining as a sustainable resource extraction method.

Valuation And Market Expectations

Market expectations for TMC are speculative, given its pre-revenue status and the unproven nature of deep-sea mining. Valuation metrics are not applicable due to the absence of revenue, with investor sentiment likely driven by long-term potential and regulatory developments. The company’s stock performance may fluctuate based on milestones in project development and industry trends.

Strategic Advantages And Outlook

TMC’s strategic advantage lies in its access to high-grade polymetallic nodules and its positioning in the sustainable mining sector. However, the outlook is uncertain, pending regulatory clarity and technological advancements in deep-sea extraction. The company’s success will depend on its ability to navigate environmental concerns, secure funding, and establish commercial partnerships in the evolving battery metals market.

Sources

10-K filings, company 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