investorscraft@gmail.com

Intrinsic ValueTurquoise Hill Resources Ltd. (TRQ.TO)

Previous Close$42.99
Intrinsic Value
Upside potential
Previous Close
$42.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Turquoise Hill Resources Ltd. is a mining company focused on the exploration and development of copper, gold, and silver deposits, with its flagship asset being the Oyu Tolgoi copper-gold mine in Southern Mongolia. As a subsidiary of Rio Tinto Group, the company benefits from the operational expertise and financial backing of one of the world's largest mining conglomerates. The Oyu Tolgoi mine is one of the largest known copper and gold deposits globally, positioning Turquoise Hill as a key player in the copper industry. The company's revenue model is primarily driven by the extraction and sale of copper concentrate, with gold and silver as by-products. Operating in a capital-intensive sector, Turquoise Hill faces competition from global mining giants but maintains a strategic advantage due to its high-quality resource base and long mine life. The company's market position is further strengthened by its alignment with Rio Tinto, which provides access to advanced mining technologies and global distribution networks.

Revenue Profitability And Efficiency

In FY 2021, Turquoise Hill reported revenue of CAD 1.97 billion, with net income reaching CAD 681 million, reflecting strong profitability. The diluted EPS stood at CAD 3.38, indicating robust earnings power. Operating cash flow was CAD 576 million, though capital expenditures of CAD 997 million highlight the significant ongoing investments required to sustain and expand mining operations. The company's efficiency metrics are influenced by the capital-intensive nature of the mining industry.

Earnings Power And Capital Efficiency

Turquoise Hill's earnings power is underpinned by the high-grade reserves at Oyu Tolgoi, which deliver consistent copper and gold production. The company's capital efficiency is challenged by the substantial upfront and ongoing investments needed for mining operations, as evidenced by the high capital expenditures relative to operating cash flow. However, the long-term asset life and resource quality provide a solid foundation for sustained earnings.

Balance Sheet And Financial Health

As of December 2021, Turquoise Hill held CAD 694 million in cash and equivalents, against total debt of CAD 4.18 billion. The elevated debt levels reflect the capital-intensive nature of mining projects, but the backing of Rio Tinto mitigates liquidity risks. The company's financial health is closely tied to commodity prices and the successful ramp-up of Oyu Tolgoi's underground expansion.

Growth Trends And Dividend Policy

Turquoise Hill's growth is driven by the phased development of Oyu Tolgoi, with the underground expansion expected to significantly boost production. The company does not currently pay dividends, reinvesting all cash flows into project development and debt reduction. Future dividend potential may emerge as the mine reaches full production and debt levels decline.

Valuation And Market Expectations

The market valuation of Turquoise Hill reflects its high-beta nature, with a beta of 1.55 indicating sensitivity to commodity price fluctuations. Investors likely price in the long-term growth potential of Oyu Tolgoi, balanced against execution risks and capital requirements. The absence of dividends may limit appeal to income-focused investors.

Strategic Advantages And Outlook

Turquoise Hill's strategic advantages include its world-class asset base and Rio Tinto's support, which provide operational and financial stability. The outlook hinges on successful project execution at Oyu Tolgoi, with potential upside from rising copper demand driven by global electrification trends. Risks include commodity price volatility and geopolitical factors in Mongolia.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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