investorscraft@gmail.com

Intrinsic ValueTrident Royalties Plc (TRR.L)

Previous Close£48.60
Intrinsic Value
Upside potential
Previous Close
£48.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Trident Royalties Plc is a diversified mining royalty and streaming company, operating across key mining jurisdictions including the UK, Australia, the US, Zambia, and Peru. The company generates revenue by acquiring royalties and streaming agreements, providing upfront capital to mining operators in exchange for a percentage of future production or revenue. This model offers exposure to commodity prices with lower operational risk compared to traditional mining companies. Trident focuses on a broad range of commodities, including precious and base metals, ensuring diversification. Its asset-light approach allows for scalable growth without the capital intensity of direct mining operations. The company positions itself as a strategic financier in the mining sector, leveraging its expertise to secure high-margin, long-life royalties. With a global footprint, Trident benefits from geographic diversification, mitigating jurisdictional risks while capitalizing on rising demand for critical minerals. The firm competes with larger royalty companies but differentiates itself through targeted acquisitions in undervalued or emerging mining regions.

Revenue Profitability And Efficiency

In FY 2023, Trident reported revenue of £9.52 million, reflecting its royalty and streaming income streams. Net income stood at £2.39 million, demonstrating profitability despite the capital-intensive nature of its acquisitions. Operating cash flow was £4.69 million, indicating solid cash generation, though capital expenditures of -£19.49 million highlight ongoing investments in royalty portfolio expansion. The company’s asset-light model supports margin resilience.

Earnings Power And Capital Efficiency

Trident’s diluted EPS of 0.82p underscores its ability to convert royalty income into shareholder returns. The firm’s capital efficiency is evident in its ability to secure high-margin royalties, though its negative free cash flow due to expansionary capex suggests a growth-focused strategy. The lack of dividends aligns with reinvestment priorities to scale its royalty base.

Balance Sheet And Financial Health

Trident holds £3.25 million in cash and equivalents, providing liquidity against £28.88 million in total debt. The debt level reflects financing for royalty acquisitions, but the company’s low-beta (0.404) suggests stable cash flows mitigate leverage risks. Its balance sheet remains geared toward growth, with a focus on long-term royalty assets.

Growth Trends And Dividend Policy

Trident’s growth is driven by strategic royalty acquisitions, with no current dividend policy as it prioritizes reinvestment. The company’s market cap of £142.4 million reflects investor confidence in its scalable model. Future performance will hinge on commodity prices and the success of its pipeline deals.

Valuation And Market Expectations

Trading on the LSE, Trident’s valuation reflects its niche as a diversified royalty player. The market appears to price in growth potential, given its revenue trajectory and sector tailwinds. However, its relatively small scale compared to peers may limit near-term re-rating opportunities.

Strategic Advantages And Outlook

Trident’s key advantage lies in its diversified, low-risk royalty portfolio and expertise in securing accretive deals. The outlook is tied to commodity demand, particularly for metals critical to energy transition. Execution on acquisitions and portfolio optimization will be critical to sustaining growth and investor appeal.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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