Nickel Mines Ltd
ASX:NIC

Watchlist Manager
Nickel Mines Ltd Logo
Nickel Mines Ltd
ASX:NIC
Watchlist
Price: 0.75 AUD 2.04% Market Closed
Market Cap: 3.3B AUD

Intrinsic Value

The intrinsic value of one NIC stock under the Base Case scenario is 2.17 AUD. Compared to the current market price of 0.75 AUD, Nickel Mines Ltd is Undervalued by 65%.

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

NIC Intrinsic Value
2.17 AUD
Undervaluation 65%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Nickel Mines Ltd

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

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 NIC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Nickel Mines Ltd.

Explain Valuation
Compare NIC to

Fundamental Analysis

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

Stringent Indonesian export and regulatory policies could threaten Nickel Mines’ ability to sustain low-cost production and profitable NPI exports, particularly if the government imposes tighter licensing requirements or higher taxes.

Reliance on a single commodity exposes Nickel Mines to volatile nickel prices; a sustained downturn in global nickel demand or oversupply could significantly erode the company’s margins and cash flows, especially given high capital commitments.

Heavy dependence on joint ventures, such as with Tsingshan, introduces concentration risk. Operational disruptions or disagreements with these partners might undercut Nickel Mines’ production efficiency and limit its expansion plans.

Bull Theses

Growing demand for nickel in battery materials and stainless steel, especially in the electric vehicle supply chain, enhances Nickel Mines’ revenue potential as it expands production in Indonesia.

Nickel Mines benefits from low-cost production structures through its Rotary Kiln Electric Furnace (RKEF) operations, enabling it to maintain healthy operating margins even under price pressure.

Strategic joint ventures with established nickel players like Tsingshan allow Nickel Mines to leverage shared expertise and infrastructure, accelerating project development schedules and mitigating some execution risks.

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

Balance Sheet Decomposition
Nickel Mines Ltd

Current Assets 670.6m
Cash & Short-Term Investments 145.4m
Receivables 263.6m
Other Current Assets 261.6m
Non-Current Assets 3.2B
Long-Term Investments 1.2B
PP&E 1.6B
Intangibles 120.1m
Other Non-Current Assets 222.5m
Current Liabilities 419.2m
Accounts Payable 138.7m
Accrued Liabilities 31.4m
Other Current Liabilities 249.1m
Non-Current Liabilities 1.3B
Long-Term Debt 811m
Other Non-Current Liabilities 495.9m
Efficiency

Free Cash Flow Analysis
Nickel Mines Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Nickel Mines Ltd

Revenue
1.7B USD
Cost of Revenue
-1.5B USD
Gross Profit
205.3m USD
Operating Expenses
-281.7m USD
Operating Income
-76.5m USD
Other Expenses
-86m USD
Net Income
-162.5m USD
Fundamental Scores

NIC Profitability Score
Profitability Due Diligence

Nickel Mines Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Operating Margin
Sustainable 3Y Average Gross Margin
Healthy Gross Margin
Low 3Y Average Net Margin
35/100
Profitability
Score

Nickel Mines Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

NIC Solvency Score
Solvency Due Diligence

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

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
50/100
Solvency
Score

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

Wall St
Price Targets

NIC Price Targets Summary
Nickel Mines Ltd

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

According to Wall Street analysts, the average 1-year price target for NIC is 0.99 AUD with a low forecast of 0.66 AUD and a high forecast of 1.79 AUD.

Lowest
Price Target
0.66 AUD
12% Downside
Average
Price Target
0.99 AUD
32% Upside
Highest
Price Target
1.79 AUD
138% 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 NIC 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 NIC stock?

The intrinsic value of one NIC stock under the Base Case scenario is 2.17 AUD.

Is NIC stock undervalued or overvalued?

Compared to the current market price of 0.75 AUD, Nickel Mines Ltd is Undervalued by 65%.

Back to Top