investorscraft@gmail.com

Intrinsic ValueNord Precious Metals Mining Inc. (0P3V.L)

Previous Close£0.25
Intrinsic Value
Upside potential
Previous Close
£0.25

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

Canada Silver Cobalt Works Inc. operates in the industrial materials sector, focusing on the exploration and development of mineral properties in Canada. The company’s core revenue model is centered on acquiring and evaluating mineral-rich properties, primarily targeting silver, cobalt, nickel, gold, and copper deposits, along with platinum and palladium. Its key assets include the Castle Silver Mine, Beaver and Violet properties, and the Eby-Otto Township Gold property, positioning it in the competitive Canadian mining landscape. The company’s strategic focus on high-demand battery metals like cobalt and silver aligns with global trends in renewable energy and electrification, though its early-stage exploration status limits near-term revenue generation. Canada Silver Cobalt Works differentiates itself through its diversified mineral portfolio and historical mining assets, such as the Castle Silver Mine, which offers potential for resource expansion. However, its market position remains speculative, given its pre-revenue status and reliance on capital markets to fund exploration activities.

Revenue Profitability And Efficiency

The company reported no revenue for FY 2023, reflecting its pre-production stage. Net income stood at a loss of CAD 6.07 million, with diluted EPS of -CAD 0.24, underscoring the high costs associated with exploration and development. Operating cash flow was negative at CAD 3.44 million, while capital expenditures were modest at CAD 75,542, indicating constrained spending due to limited funding.

Earnings Power And Capital Efficiency

Canada Silver Cobalt Works lacks earnings power due to its exploration-focused model, with no operational cash flow to offset exploration expenses. Capital efficiency is challenged by its reliance on external financing, as evidenced by negative operating cash flow and minimal capital expenditures. The company’s ability to monetize its mineral assets remains untested, leaving its earnings potential speculative.

Balance Sheet And Financial Health

The company’s balance sheet shows CAD 245,827 in cash and equivalents, with no reported debt, providing a clean but limited liquidity position. With no revenue and significant operating losses, financial health hinges on successful fundraising or asset monetization. The absence of debt mitigates near-term solvency risks, but the lack of recurring income streams poses sustainability challenges.

Growth Trends And Dividend Policy

Growth is contingent on advancing exploration projects, particularly in high-potential properties like Castle East. The company has no dividend policy, typical for pre-revenue mining firms, and reinvests all available capital into exploration. Future growth depends on successful resource delineation and securing development partnerships or offtake agreements.

Valuation And Market Expectations

With a market cap of CAD 5.55 million, the company trades as a speculative exploration play. The absence of revenue and consistent losses align with its early-stage profile, leaving valuation driven by resource potential rather than fundamentals. Market expectations are tied to exploration milestones and commodity price trends, particularly for cobalt and silver.

Strategic Advantages And Outlook

Canada Silver Cobalt Works benefits from its strategic focus on battery metals and historical mining assets, offering exploration upside. However, the outlook remains uncertain, dependent on successful exploration results and favorable commodity markets. The company’s ability to attract investment and advance projects will determine its long-term viability in a competitive sector.

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