investorscraft@gmail.com

Intrinsic ValueMirasol Resources Ltd. (0V7B.L)

Previous Close£0.67
Intrinsic Value
Upside potential
Previous Close
£0.67

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

Mirasol Resources Ltd. operates as a junior exploration company focused on acquiring and developing high-potential mineral properties in Chile and Argentina, targeting gold, silver, and copper deposits. The company’s flagship projects, Sobek Cu and Inca Gold, are strategically located in mineral-rich regions, leveraging geological potential in northern Chile and the Paleocene belt. With no current revenue generation, Mirasol relies on capital markets to fund exploration activities, positioning itself as a high-risk, high-reward investment in the precious metals sector. The company’s market position is defined by its early-stage asset base, requiring significant capital to advance projects toward feasibility. Competing in a niche segment of the mining industry, Mirasol’s success hinges on discovery success and partnerships with larger mining firms for development. Its focus on Chile and Argentina provides exposure to stable mining jurisdictions, though operational execution remains critical to long-term viability.

Revenue Profitability And Efficiency

Mirasol Resources reported no revenue for the period, reflecting its pre-production stage. The company posted a net loss of CAD 8.92 million, with diluted EPS of -CAD 0.13, underscoring the capital-intensive nature of mineral exploration. Operating cash flow was negative at CAD 8.31 million, while modest capital expenditures of CAD 86,333 indicate limited near-term development activity.

Earnings Power And Capital Efficiency

As an exploration-stage company, Mirasol lacks earnings power, with its financial performance dominated by exploration expenses. The negative operating cash flow highlights reliance on external financing. Capital efficiency is constrained by the high-risk nature of early-stage exploration, with returns contingent on successful resource delineation.

Balance Sheet And Financial Health

Mirasol’s balance sheet shows CAD 2.36 million in cash and equivalents, providing limited liquidity against annual operating losses. Total debt is minimal at CAD 74,000, reducing near-term solvency risks. However, the company’s financial health depends on securing additional funding to sustain exploration programs and advance projects.

Growth Trends And Dividend Policy

Growth prospects are tied to exploration success, with no near-term production or revenue visibility. The company does not pay dividends, reinvesting all available capital into exploration. Shareholder returns are contingent on asset monetization or discovery-driven valuation uplifts.

Valuation And Market Expectations

With a market cap of CAD 28.8 million, Mirasol is valued on speculative potential rather than fundamentals. The beta of 1.127 suggests higher volatility relative to the market, reflecting exploration risk. Investor expectations are anchored on project milestones and potential partnerships.

Strategic Advantages And Outlook

Mirasol’s strategic advantage lies in its portfolio of early-stage assets in mining-friendly jurisdictions. The outlook remains speculative, dependent on exploration results and funding availability. Success would require significant discoveries or joint ventures to de-risk and advance projects.

Sources

Company filings, market 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