investorscraft@gmail.com

Intrinsic ValueAlaska Energy Metals Corporation (0V6Y.L)

Previous Close£0.12
Intrinsic Value
Upside potential
Previous Close
£0.12

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

Millrock Resources Inc. operates as a mineral exploration company focused on acquiring and developing high-potential properties for gold, copper, and other precious metals. The company’s core revenue model hinges on joint ventures and strategic partnerships, where it leverages its geological expertise to identify and advance exploration projects before securing funding from larger mining firms. Key assets include the 64North Gold project in Alaska, spanning 1,860 hectares, alongside the Chisna DragonSlayer and Apex El Nido projects, which collectively position Millrock in the competitive but high-risk exploration sector. Unlike producers, Millrock’s value derives from discovery potential rather than operational cash flows, making it a speculative play dependent on successful resource identification and favorable commodity cycles. The company’s niche focus on Alaska, a jurisdiction with established mining infrastructure but regulatory complexities, adds both opportunity and risk to its market positioning.

Revenue Profitability And Efficiency

Millrock reported no revenue in the latest fiscal period, reflecting its pre-revenue stage as an exploration-focused entity. Net income stood at a loss of CAD 8.84 million, with diluted EPS of -CAD 0.0792, underscoring the capital-intensive nature of mineral exploration. Operating cash flow was negative at CAD 5.90 million, while capital expenditures reached CAD 7.22 million, highlighting sustained investment in project development despite lack of near-term monetization.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its exploration-driven model, with no operating income to offset exploration costs. Capital efficiency is inherently low at this stage, as expenditures are directed toward high-risk, high-reward projects like 64North Gold. The absence of revenue amplifies reliance on external financing or joint ventures to fund ongoing activities.

Balance Sheet And Financial Health

Millrock’s balance sheet reflects its exploratory focus, with CAD 1.28 million in cash and no debt, providing limited liquidity for future projects. The lack of leverage is a positive, but the modest cash position necessitates frequent capital raises or partnership deals to sustain operations. Shareholder equity is eroded by accumulated losses, a common trait in early-stage resource companies.

Growth Trends And Dividend Policy

Growth is tied to exploration success, with no dividends paid, as is typical for pre-revenue miners. The company’s trajectory depends on advancing its Alaska projects to attract joint-venture funding or acquisition interest. Market trends in gold and copper prices will heavily influence its ability to secure financing and partnerships.

Valuation And Market Expectations

With a market cap of CAD 19.45 million, Millrock trades as a speculative bet on resource discovery. The low beta (0.118) suggests muted sensitivity to broader market movements, but volatility may arise from project-specific news. Investors likely price in optionality for a major discovery rather than near-term cash flows.

Strategic Advantages And Outlook

Millrock’s key advantage lies in its Alaskan project portfolio and technical expertise, but its outlook hinges on commodity prices and exploration outcomes. Success would require either a significant discovery or strategic partnerships to de-risk projects. The lack of revenue and reliance on external funding remain critical challenges in the medium term.

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