investorscraft@gmail.com

Intrinsic ValueApplied Graphite Technologies Corporation (AGT.V)

Previous Close$0.10
Intrinsic Value
Upside potential
Previous Close
$0.10

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

Applied Graphite Technologies Corporation is an exploration-stage mining company focused on developing graphite properties in Sri Lanka. The company's core business model centers on acquiring, exploring, and advancing graphite mining assets with the ultimate objective of achieving commercial production. Applied Graphite holds a 100% interest in the Dodangaslanda Graphite Properties located in Sri Lanka's prospective graphite belt. The company operates within the industrial materials sector, specifically targeting the growing demand for graphite driven by its critical role in lithium-ion batteries for electric vehicles and energy storage systems. As an early-stage explorer, Applied Graphite's market position is characterized by its strategic asset ownership in a jurisdiction with established graphite mining operations. The company's revenue model remains pre-production, dependent on successful exploration outcomes, resource definition, and future development decisions. Its competitive positioning hinges on the quality of its geological assets, technical expertise in graphite exploration, and ability to advance projects toward economic viability in a market increasingly focused on battery-grade graphite supply chains.

Revenue Profitability And Efficiency

As an exploration-stage company, Applied Graphite Technologies has not yet generated revenue from operations. The company reported zero revenue for the period, reflecting its pre-production status. Operating cash flow was significantly negative at CAD -689,765, consistent with the capital-intensive nature of mineral exploration activities. The company's financial performance is characterized by substantial investment in exploration and development rather than profitability metrics, with a net loss of CAD -773 thousand for the period.

Earnings Power And Capital Efficiency

The company currently demonstrates negative earnings power, reporting a diluted EPS of CAD -0.0586, which aligns with expectations for a development-stage mining enterprise. Capital expenditures of CAD -68,239 indicate ongoing investment in property exploration and evaluation. The negative operating cash flow highlights the company's current stage of capital deployment without corresponding operational cash generation, typical for mineral exploration companies advancing projects toward feasibility.

Balance Sheet And Financial Health

Applied Graphite maintains a debt-free balance sheet with total debt reported as zero, providing financial flexibility for an exploration company. Cash and equivalents stood at CAD 34,090, which appears modest relative to the negative operating cash flow, suggesting potential future capital requirements. The company's financial health is typical of junior mining explorers, with liquidity management being a key consideration for funding ongoing exploration programs and corporate operations.

Growth Trends And Dividend Policy

The company is in a pre-revenue growth phase focused on resource definition and project advancement rather than operational expansion. No dividend payments are made, consistent with the reinvestment needs of exploration-stage companies. Growth trajectory will depend on successful exploration results, resource estimation, and progression through development milestones. The company's strategy prioritizes technical advancement over shareholder returns at this early stage of development.

Valuation And Market Expectations

With a market capitalization of approximately CAD 1.65 million, the market valuation reflects the high-risk, early-stage nature of the company's graphite exploration assets. The negative beta of -0.12 suggests low correlation with broader market movements, which is characteristic of micro-cap exploration stocks. Valuation is primarily driven by speculative expectations regarding the potential of the Dodangaslanda properties rather than current financial metrics.

Strategic Advantages And Outlook

Applied Graphite's strategic position is defined by its focused graphite asset portfolio in a established mining jurisdiction. The company's outlook depends on successful exploration outcomes and the ability to advance projects toward economic viability. Key challenges include securing adequate funding for exploration programs and demonstrating technical success in a competitive graphite market. The company's future will be determined by its ability to define economically viable resources and navigate the development pathway toward potential production.

Sources

Company public filingsTSXV disclosures

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