RE: Senegal – A Free Carried Interest with Serious Upside1 Dec 2025 08:01
Current Market Snapshot (The Baseline)
As of late November 2025, the market is valuing the company as follows:
Shares in Issue: ~4.76 billion.
Share Price: ~0.245p.
Current Market Capitalisation: ~£11.7 million (approx. US$14.8 million).
Cash Position: ~£1.3 million (comprising £0.64m cash in hand + ~£0.7m in committed near-term receipts from BCM).
Enterprise Value (EV): ~£10.4 million (approx. US$13.1 million).
Asset Inventory (Net Attributable Ounces)
To determine fair value, we must look at the "Net Attributable" ounces—the gold Oriole actually owns after accounting for the earn-in percentages of its partners (BCM and Managem).
Bibemi: BCM has formally earned its 50% interest.
Gross: 460,000 oz.
Net (45%): 207,000 oz.
Mbe: BCM is currently funding drilling to earn 50%. While Oriole legally holds 90% today, the market prices this as a 50/50 Joint Venture due to the signed agreement.
Gross: 870,000 oz.
Net (45% Projected): 391,500 oz.
Senala: Managem has earned ~59% interest.
Gross: 155,000 oz.
Net (41%): 63,550 oz.
Total Net Attributable Resource: ~662,000 ounces.
Fair Value Calculation
Currently, the market values Oriole’s net ounces at roughly US$20/oz ($13.1m EV / 662k oz). This is significantly below the average for West African peers.
Scenario A: Conservative Peer Re-rating
Comparable explorers in the region with defined resources typically trade between US35 and US50 per ounce.
Fair Value Metric: US$40/oz.
Implied Asset Value: 662,000 oz × US40 = **US26.5 million (£21 million).**
Implied Share Price: ~0.44p (an 80% premium to current price).
Scenario B: Transaction/Acquisition Comparables
Recent M&A activity highlights the premium paid for quality ounces. For example, Montage Gold recently acquired African Gold (which holds ~1Moz at higher grades) for an implied value of roughly US$170/oz. While Oriole’s grades are lower (1.1 g/t vs 2.5 g/t), a "takeout" valuation for bulk tonnage assets often falls in the US$60–$80/oz range.
Fair Value Metric: US$70/oz.
Implied Asset Value: 662,000 oz × US70 = **US46.3 million (£36.7 million).**
Implied Share Price: ~0.77p (a 214% premium to current price).
Summary
Current Market Cap: £11.7m
Estimated Fair Value (Conservative): £21.0m (~0.45p/share)
Estimated Fair Value (Strategic/Takeout): £36.7m (~0.77p/share)
So, as of right now, the share price should be between 0.45p and 0.77p without a PEA or Exploitation licence.
Any news of expansion of resource would be on top of these estimates. I'm quite jealous of those that can get in at this price, genuinely!