investorscraft@gmail.com

Intrinsic ValueWishbone Gold Plc (WSBN.L)

Previous Close£78.50
Intrinsic Value
Upside potential
Previous Close
£78.50

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

Wishbone Gold Plc operates in the gold and precious metals sector, focusing on exploration and production in Australia. The company's core activities include gold, silver, copper, and lead exploration across key projects such as Red Setter and Cottesloe in Western Australia, as well as White Mountain in Queensland. Its revenue model is primarily driven by future production and trading of mined metals, though it currently generates no revenue, reflecting its early-stage development. Wishbone Gold holds strategic interests in multiple Queensland-based projects, positioning it within a competitive but high-potential market. The company's niche lies in targeting underdeveloped regions with significant mineral prospects, though its market position remains speculative due to limited operational scale. As a junior mining firm, Wishbone Gold faces challenges typical of exploration-stage companies, including funding requirements and commodity price volatility, but its asset portfolio provides long-term upside if exploration proves successful.

Revenue Profitability And Efficiency

Wishbone Gold reported no revenue for FY 2023, reflecting its pre-production status. The company posted a net loss of -1,269,962 GBp, with diluted EPS of -0.0049 GBp, underscoring its reliance on external funding. Operating cash flow was negative at -1,615,467 GBp, highlighting ongoing exploration and administrative costs without offsetting income streams.

Earnings Power And Capital Efficiency

The absence of revenue and persistent losses indicate limited near-term earnings power. Capital efficiency metrics are unavailable due to zero capital expenditures reported, though the negative operating cash flow suggests high burn rates tied to exploration activities. The company’s ability to monetize its projects will determine future capital returns.

Balance Sheet And Financial Health

Wishbone Gold’s balance sheet shows minimal cash reserves of 18,226 GBp and no debt, reflecting a clean but constrained financial position. With no revenue and negative cash flows, the company’s sustainability depends on equity financing or strategic partnerships to advance its projects.

Growth Trends And Dividend Policy

Growth is contingent on successful exploration and eventual production, with no dividends paid given the pre-revenue stage. The lack of historical revenue trends makes growth projections speculative, though project development milestones could drive future valuation.

Valuation And Market Expectations

The market cap of ~2.49M GBp reflects high risk associated with early-stage mining ventures. A beta of 1.453 indicates sensitivity to commodity price swings and broader equity market volatility. Investors likely price in exploration upside rather than near-term fundamentals.

Strategic Advantages And Outlook

Wishbone Gold’s strategic advantage lies in its diversified project portfolio across mining-friendly jurisdictions. However, the outlook remains uncertain until exploration yields commercially viable results. Success hinges on funding, operational execution, and favorable metal prices, with significant downside risk if projects underperform.

Sources

Company filings, London Stock Exchange data

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