investorscraft@gmail.com

Intrinsic ValueTertiary Minerals plc (TYM.L)

Previous Close£0.09
Intrinsic Value
Upside potential
Previous Close
£0.09

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

Tertiary Minerals plc operates in the industrial materials sector, focusing on the exploration and development of multi-commodity mineral deposits. The company's portfolio spans precious metals, base metals, and industrial minerals, with key projects in Sweden, Norway, the U.S., and Finland. Its revenue model is primarily driven by the acquisition and advancement of mineral assets, aiming to capitalize on global demand for fluorspar, gold, copper, and tantalum. Tertiary Minerals positions itself as a junior exploration company, leveraging strategic geographic diversification to mitigate regional risks. The firm’s projects, such as the Storuman fluorspar asset in Sweden and the Pyramid gold project in Nevada, target high-potential but early-stage opportunities. While the company lacks production revenue, its value proposition lies in resource potential and partnerships. Operating in a capital-intensive industry, Tertiary competes with larger miners by focusing on niche, undervalued assets. Its market position remains speculative, dependent on successful exploration outcomes and commodity price trends.

Revenue Profitability And Efficiency

Tertiary Minerals reported minimal revenue of £162,658 (GBp) for the period, reflecting its pre-revenue exploration focus. The company posted a net loss of £550,934 (GBp), with diluted EPS of -0.0002 GBp, underscoring the high costs of exploration activities. Operating cash flow was negative at £427,135 (GBp), exacerbated by capital expenditures of £287,217 (GBp), indicating heavy investment in project development.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its exploration-stage status, with no operational cash flow generation. Capital efficiency remains a challenge, as expenditures are directed toward early-stage projects without immediate returns. The lack of revenue diversification heightens reliance on external financing or asset monetization to sustain operations.

Balance Sheet And Financial Health

Tertiary Minerals maintains a debt-free balance sheet, with £775,747 (GBp) in cash and equivalents providing liquidity for near-term exploration. However, consistent negative cash flows and high burn rates may necessitate further equity raises. The absence of long-term liabilities offers flexibility but does not offset the risks of funding shortfalls in a capital-intensive sector.

Growth Trends And Dividend Policy

Growth is contingent on successful resource delineation and project advancement, with no dividends distributed. The company’s trajectory hinges on commodity price movements and exploration outcomes, making its growth profile highly speculative. Shareholder returns are deferred until potential production or asset sales materialize.

Valuation And Market Expectations

With a market cap of ~£1.86 million (GBp), the market assigns minimal valuation, reflecting the high-risk nature of exploration-stage miners. The negative beta (-0.74) suggests low correlation with broader markets, typical for speculative resource stocks. Investors likely price in long-dated optionality on project success rather than near-term fundamentals.

Strategic Advantages And Outlook

Tertiary’s strategic advantage lies in its diversified project portfolio and focus on undervalued commodities like fluorspar. The outlook remains uncertain, dependent on exploration results and funding access. Success would require partnerships or discoveries to transition from exploration to development, a high-risk pathway common in junior mining.

Sources

Company filings, London Stock Exchange 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