investorscraft@gmail.com

Intrinsic ValueZanaga Iron Ore Company Limited (ZIOC.L)

Previous Close£7.48
Intrinsic Value
Upside potential
Previous Close
£7.48

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

Zanaga Iron Ore Company Limited operates as an exploration and development firm focused on iron ore assets, with its primary project being the Zanaga Iron Ore Project in the Republic of Congo. The company’s business model revolves around advancing this high-potential asset toward production, targeting long-term value creation through strategic partnerships and feasibility studies. As a junior mining entity, Zanaga is positioned in the capital-intensive and cyclical steel industry, where its success hinges on commodity prices, infrastructure development, and securing financing. The Zanaga project is notable for its large-scale resource base, but its remote location and developmental stage present logistical and funding challenges. The company competes in a global iron ore market dominated by major producers, requiring it to differentiate through cost efficiency and scalability. Its market position remains speculative until the project advances to production, contingent on favorable market conditions and capital availability.

Revenue Profitability And Efficiency

Zanaga Iron Ore reported no revenue in FY 2023, reflecting its pre-production status. The company posted a net loss of GBp 2.72 million, with diluted EPS of -GBp 0.0042, underscoring its reliance on external funding to sustain operations. Operating cash flow was negative at GBp 1.79 million, while capital expenditures were negligible, indicating minimal near-term project development activity.

Earnings Power And Capital Efficiency

With no operational income, Zanaga’s earnings power remains unrealized, dependent on future project execution. The company’s capital efficiency is constrained by its developmental stage, requiring significant investment before generating returns. Current metrics reflect high-risk exploration rather than productive asset utilization, typical of early-stage mining ventures.

Balance Sheet And Financial Health

Zanaga’s balance sheet shows limited liquidity, with GBp 0.90 million in cash and equivalents against GBp 1.80 million in total debt. The absence of revenue and persistent cash burn raises concerns about financial sustainability, necessitating additional funding to advance the Zanaga project and cover ongoing administrative costs.

Growth Trends And Dividend Policy

Growth prospects are tied to the Zanaga project’s progression, though timelines remain uncertain. The company has no dividend policy, consistent with its focus on reinvesting scarce resources into exploration and development. Shareholder returns are contingent on successful project commercialization, which is years away under optimistic scenarios.

Valuation And Market Expectations

The market cap of GBp 66.47 million reflects speculative optimism about the Zanaga project’s potential, despite no near-term revenue visibility. The high beta of 2.154 indicates significant volatility, aligning with the risks inherent in pre-production mining stocks. Valuation is driven by long-term iron ore price assumptions and developmental milestones.

Strategic Advantages And Outlook

Zanaga’s key advantage lies in its large-scale iron ore resource, but execution risks and funding needs temper the outlook. The company’s future hinges on securing partners or financing to advance the project. Market conditions, including iron ore demand and infrastructure development in Congo, will critically influence its trajectory.

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