BCI Minerals Ltd
ASX:BCI

Watchlist Manager
BCI Minerals Ltd Logo
BCI Minerals Ltd
ASX:BCI
Watchlist
Price: 0.38 AUD -2.56% Market Closed
Market Cap: 1.1B AUD

Intrinsic Value

The intrinsic value of one BCI stock under the Base Case scenario is 1.17 AUD. Compared to the current market price of 0.38 AUD, BCI Minerals Ltd is Undervalued by 67%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BCI Intrinsic Value
1.17 AUD
Undervaluation 67%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
BCI Minerals Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about BCI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BCI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for BCI Minerals Ltd.

Explain Valuation
Compare BCI to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Prolonged delays and cost overruns at BCI’s flagship Mardie Salt & Potash Project could erode the project’s expected returns and strain the company’s balance sheet, as large capital expenditures may require equity dilution or heavier debt financing.

Exposure to volatile pricing in both salt and iron ore could pressure BCI’s revenue stream, especially if global markets suffer from weaker demand or increased competition from lower-cost producers.

BCI’s reliance on royalties from Iron Valley, which are subject to third-party operational decisions and commodity price fluctuations, adds a degree of uncertainty about future cash flows should partner production volumes decline.

Bull Theses

Successful completion of the Mardie Salt & Potash Project could transform BCI into a long-term, low-cost producer of salt and sulphate of potash, tapping into anticipated growth in global fertilizer and industrial salt markets.

BCI’s focus on diversifying away from iron ore reduces the company’s vulnerability to a single commodity cycle, while continued royalty income from Iron Valley provides additional stability during the Mardie project ramp-up.

Strategic alliances and infrastructure advantages, including proximity to key shipping routes, position BCI to capture premium pricing and strengthen its margins once the Mardie operation reaches full production.

Show More Less
How do you feel about BCI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
BCI Minerals Ltd

Current Assets 127.3m
Cash & Short-Term Investments 80.3m
Receivables 39m
Other Current Assets 8m
Non-Current Assets 1.1B
PP&E 1B
Intangibles 15.5m
Other Non-Current Assets 29m
Current Liabilities 54.1m
Accounts Payable 52.8m
Other Current Liabilities 1.2m
Non-Current Liabilities 376.2m
Long-Term Debt 369m
Other Non-Current Liabilities 7.2m
Efficiency

Free Cash Flow Analysis
BCI Minerals Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
BCI Minerals Ltd

Revenue
5.8m AUD
Operating Expenses
-65.9m AUD
Operating Income
-60.1m AUD
Other Expenses
13.1m AUD
Net Income
-47.1m AUD
Fundamental Scores

BCI Profitability Score
Profitability Due Diligence

BCI Minerals Ltd's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

29/100
Profitability
Score

BCI Minerals Ltd's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

BCI Solvency Score
Solvency Due Diligence

BCI Minerals Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
50/100
Solvency
Score

BCI Minerals Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BCI Price Targets Summary
BCI Minerals Ltd

Wall Street analysts forecast BCI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BCI is 0.51 AUD with a low forecast of 0.51 AUD and a high forecast of 0.53 AUD.

Lowest
Price Target
0.51 AUD
33% Upside
Average
Price Target
0.51 AUD
34% Upside
Highest
Price Target
0.53 AUD
38% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BCI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BCI stock?

The intrinsic value of one BCI stock under the Base Case scenario is 1.17 AUD.

Is BCI stock undervalued or overvalued?

Compared to the current market price of 0.38 AUD, BCI Minerals Ltd is Undervalued by 67%.

Back to Top