investorscraft@gmail.com

Intrinsic ValueVast Resources plc (VAST.L)

Previous Close£0.12
Intrinsic Value
Upside potential
Previous Close
£0.12

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

Vast Resources plc operates as a mineral exploration and development company focused on polymetallic and precious metal deposits in Sub-Saharan Africa and Eastern Europe. The company’s core revenue model hinges on extracting and commercializing copper, gold, silver, zinc, lead, and diamonds from its key assets, including the fully owned Baita Plai and Manaila mines in Romania. Vast Resources also holds a minority stake in the Blueberry Polymetallic Gold project, diversifying its exposure to high-potential mineralizations. The company operates in the competitive industrial materials sector, where scale and operational efficiency are critical. Its niche focus on underdeveloped European and African assets provides both growth opportunities and geopolitical risks. Market positioning remains challenged by its small-cap status, volatile commodity prices, and reliance on project financing. However, its Romanian assets offer strategic proximity to European supply chains, potentially benefiting from regional demand for critical minerals.

Revenue Profitability And Efficiency

Vast Resources reported revenue of £2.03 million for FY 2024, reflecting limited commercial output amid operational challenges. The company posted a net loss of £14.65 million, with negative diluted EPS of 2.15p, underscoring persistent profitability hurdles. Operating cash flow was negative £3.97 million, while capital expenditures were modest at £497k, indicating constrained reinvestment capacity. These metrics highlight inefficiencies in scaling production and cost management.

Earnings Power And Capital Efficiency

The company’s earnings power remains weak, with negative EPS and operating cash flow reflecting underutilized assets and high fixed costs. Capital efficiency is strained, as evidenced by minimal capex against significant losses. The lack of positive free cash flow limits self-funding capabilities, necessitating external financing to sustain operations and development projects.

Balance Sheet And Financial Health

Vast Resources’ balance sheet shows limited liquidity, with cash reserves of just £25k against total debt of £10.41 million, signaling high leverage and refinancing risks. The debt-heavy structure, coupled with recurring losses, raises concerns about solvency. Shareholder equity is likely eroded, given the sustained losses and lack of dividend distributions.

Growth Trends And Dividend Policy

Growth is contingent on ramping up production at its Romanian mines, though progress has been slow. No dividends have been declared, consistent with its pre-revenue development stage. The company’s future hinges on commodity price recovery, successful mine optimization, and securing additional funding to de-risk its projects.

Valuation And Market Expectations

With a market cap of £12.61 million and a beta of 3.09, Vast Resources is highly volatile and priced as a speculative play. Investors appear to discount its near-term viability, focusing instead on long-term optionality tied to mineral reserves and exploration upside. The valuation reflects skepticism about execution and funding risks.

Strategic Advantages And Outlook

Vast Resources’ strategic advantage lies in its geographically diversified mineral assets, particularly in Europe, where supply chain localization could drive demand. However, the outlook remains uncertain due to operational underperformance, liquidity constraints, and reliance on external capital. Success depends on improving mine economics, securing partnerships, and navigating commodity cycles effectively.

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