investorscraft@gmail.com

Intrinsic ValueTungsten West PLC (TUN.L)

Previous Close£19.85
Intrinsic Value
Upside potential
Previous Close
£19.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tungsten West PLC is a UK-based mining company focused on the extraction and processing of tungsten and tin from its Hemerdon mine in Devon, England. The company operates in the industrial materials sector, supplying critical metals essential for manufacturing, aerospace, and defense industries. Tungsten, known for its high melting point and hardness, is particularly vital for cutting tools and electronics, positioning the company in a niche but strategically important market. Tungsten West aims to capitalize on the growing demand for these metals, driven by global industrial expansion and supply chain diversification efforts. Despite being a relatively new entrant, incorporated in 2018, the company has secured a key asset in a historically productive mining region. Its market position is underpinned by the Hemerdon mine's potential, though operational challenges and commodity price volatility remain significant risks. The company's revenue model hinges on the sale of tungsten and tin concentrates, with long-term contracts likely to provide stability once full production is achieved.

Revenue Profitability And Efficiency

In the fiscal year ending March 2024, Tungsten West reported revenue of 722,036 GBp, reflecting early-stage commercial activity. However, the company posted a net loss of 9,699,916 GBp, driven by high operational costs and pre-production expenditures. The negative operating cash flow of 8,264,176 GBp and capital expenditures of 2,703,810 GBp indicate significant investment in mine development, with profitability yet to materialize.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0487 GBp underscores the company's current lack of earnings power, typical of a pre-revenue or early-production mining firm. Capital efficiency remains a challenge, as evidenced by the substantial cash burn and negative operating cash flow. The company's ability to transition to positive earnings will depend on scaling production and securing favorable commodity pricing.

Balance Sheet And Financial Health

Tungsten West's balance sheet shows 1,581,535 GBp in cash and equivalents against total debt of 13,496,399 GBp, highlighting a leveraged position. The high debt load relative to cash reserves raises liquidity concerns, particularly given the negative cash flow. The company may require additional financing or operational improvements to meet its obligations and fund ongoing development.

Growth Trends And Dividend Policy

Growth prospects are tied to the Hemerdon mine's ramp-up and global tungsten demand trends. The company does not currently pay dividends, reinvesting all resources into operations. Future dividend potential will depend on achieving sustainable profitability and cash flow generation, which remains uncertain in the near term.

Valuation And Market Expectations

With a market cap of 8,021,081 GBp and a negative beta of -0.729, Tungsten West is viewed as a high-risk, speculative investment. The valuation reflects investor optimism about the mine's potential but also incorporates significant operational and financial risks. Market expectations are likely tempered by the company's current loss-making status and commodity price sensitivity.

Strategic Advantages And Outlook

Tungsten West's strategic advantage lies in its ownership of the Hemerdon mine, a historically significant tungsten and tin deposit. The outlook hinges on successful production scaling, cost management, and favorable commodity markets. While the company faces substantial challenges, its niche focus on critical metals could position it well if global supply constraints persist. Execution risk remains the primary hurdle to long-term success.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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