investorscraft@gmail.com

Intrinsic ValueOrex Minerals Inc. (0T9J.L)

Previous Close£0.31
Intrinsic Value
Upside potential
Previous Close
£0.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Orex Minerals Inc. operates as a mineral exploration company focused on acquiring and developing silver and gold properties in Mexico and Canada. The company’s core assets include the Coneto silver-gold project in Mexico’s Sierra Madre Occidental Mountains, the Sandra Escobar silver-gold project in Durango, and the Jumping Josephine gold project in British Columbia. These projects position Orex in the high-potential but capital-intensive junior mining sector, where success hinges on resource discovery and feasibility. Orex’s revenue model is exploration-driven, relying on partnerships, joint ventures, or eventual project sales to monetize its assets. The company operates in a competitive landscape dominated by larger mining firms, requiring strategic alliances to advance exploration without significant operational cash flows. Its market position is speculative, typical of early-stage explorers, with value heavily tied to geological prospects and commodity prices.

Revenue Profitability And Efficiency

Orex Minerals reported no revenue in the fiscal year ending April 2024, reflecting its pre-production stage. The company posted a net loss of CAD 1.87 million, with diluted EPS of -CAD 0.0977, underscoring the high costs of exploration activities. Operating cash flow was negative at CAD 1.13 million, consistent with its focus on resource development rather than commercialization.

Earnings Power And Capital Efficiency

With no operating income and persistent losses, Orex’s earnings power remains speculative, contingent on successful project advancement or partnerships. Capital efficiency is challenging to assess due to the exploratory nature of its expenditures, though the absence of debt mitigates financial risk.

Balance Sheet And Financial Health

Orex’s balance sheet shows minimal liquidity, with CAD 27,907 in cash and no debt. The lack of leverage provides flexibility, but the company’s ability to fund ongoing exploration depends on equity financing or strategic deals, given its negative cash flows.

Growth Trends And Dividend Policy

Growth is tied to exploration milestones, with no dividends paid, typical of development-stage miners. Shareholder returns hinge on asset appreciation or acquisition offers, making the stock highly sensitive to commodity cycles and drilling results.

Valuation And Market Expectations

The CAD 4.1 million market cap reflects investor speculation on resource potential. The beta of 1.439 indicates high volatility, aligning with the sector’s risk-reward profile. Valuation lacks traditional metrics due to absent revenue.

Strategic Advantages And Outlook

Orex’s key advantage lies in its geographically diversified projects in mining-friendly jurisdictions. The outlook depends on exploration success, funding availability, and silver/gold price trends, with partnerships likely critical to progress.

Sources

Company description, financials, and market data provided by the London Stock Exchange and company filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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