investorscraft@gmail.com

Intrinsic ValueW Resources Plc (WRES.L)

Previous Close£2.65
Intrinsic Value
Upside potential
Previous Close
£2.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

W Resources Plc operates in the industrial materials sector, focusing on the exploration, development, and production of tungsten, tin, copper, and gold properties. The company's flagship La Parrilla project in Spain is central to its operations, positioning it as a niche player in the European tungsten market. Tungsten, a critical industrial metal, is used in high-performance alloys and electronics, giving W Resources exposure to sectors like aerospace, automotive, and renewable energy. The company’s revenue model hinges on commodity prices and production scalability, with a focus on cost-efficient extraction. Despite being a small-cap entity, W Resources competes in a specialized segment where supply constraints and geopolitical factors can drive pricing power. Its market position is challenged by larger diversified miners but benefits from localized expertise and strategic asset ownership in Spain.

Revenue Profitability And Efficiency

In FY 2020, W Resources reported revenue of £2.51 million, reflecting early-stage production at La Parrilla. The company posted a net loss of £3.48 million, with diluted EPS of -5.12p, underscoring operational challenges and high development costs. Negative operating cash flow (£1.23 million) and capital expenditures (£1.90 million) highlight ongoing investment needs, typical for a junior miner in the ramp-up phase.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by pre-commercial production status and commodity price volatility. Elevated capital expenditures relative to revenue indicate low near-term capital efficiency, though long-term potential hinges on La Parrilla’s output scaling and cost optimization. Debt-funded growth adds financial leverage, with interest obligations weighing on future profitability.

Balance Sheet And Financial Health

W Resources’ balance sheet shows limited liquidity, with £956,000 in cash against £57.59 million in total debt, signaling high leverage. The debt burden, coupled with negative cash flows, raises solvency concerns unless production ramps up or external financing is secured. The absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Growth prospects depend on La Parrilla’s operational milestones and tungsten market dynamics. No dividends are paid, as the company prioritizes reinvestment. Future trends may improve with higher production volumes, but execution risks and commodity cycles remain critical variables.

Valuation And Market Expectations

The market cap of £3.89 million (2020) reflects skepticism about near-term profitability, with a beta of 1.016 indicating moderate volatility. Valuation hinges on successful project execution and commodity price recovery, with investors pricing in high risk-reward asymmetry.

Strategic Advantages And Outlook

W Resources’ strategic advantage lies in its focused tungsten exposure and European asset base, which may benefit from supply chain localization trends. However, the outlook is cautious due to financial leverage and operational execution risks. Success depends on achieving sustained production at La Parrilla and navigating commodity price fluctuations.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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