CMCL - AMEX
Caledonia Mining Corporation Plc
$21.30
-0.56%Caledonia Mining Corporation Plc primarily engages in the operation of a gold mine. It also explores for and develops mineral properties for precious metals. The company holds 64% interest in the Blanket Mine, a gold mine located in Matabeleland South Province, Zimbabwe. It also has an agreement to purchase 100% ownership in the Maligreen project, a brownfield gold exploration project located in Gweru mining district in the Zimbabwe Midlands. The company was formerly known as Caledonia Mining Corporation and changed its name to Caledonia Mining Corporation Plc in March 2016. Caledonia Mining Corporation Plc was incorporated in 1992 and is headquartered in Saint Helier, Jersey.
At a Glance
Live SnapshotCaledonia Mining Corporation Plc Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $152.5M | $304.9M | $609.9M | $1.2B | $2.4B | $4.9B | $9.8B | $19.5B | $39.0B | $78.1B |
| Maintenance CapEx | -$13.1M | -$26.3M | -$52.5M | -$105.1M | -$210.1M | -$420.3M | -$840.6M | -$1.7B | -$3.4B | -$6.7B |
| Owner Earnings | $139.3M | $278.7M | $557.3M | $1.1B | $2.2B | $4.5B | $8.9B | $17.8B | $35.7B | $71.3B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $129.0M | $238.9M | $442.4M | $819.3M | $1.5B | $2.8B | $5.2B | $9.6B | $17.8B | $33.0B |
Related Guides
Continue your CMCL research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.