investorscraft@gmail.com

Intrinsic ValueAmarc Resources Ltd. (AHR.V)

Previous Close$1.28
Intrinsic Value
Upside potential
Previous Close
$1.28

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

Amarc Resources Ltd. operates as a mineral exploration company focused on discovering and developing copper, gold, silver, and molybdenum deposits in British Columbia, Canada. The company's core revenue model is entirely dependent on successful exploration outcomes and subsequent project advancement through joint ventures or outright sales to major mining operators. Amarc maintains a portfolio of three principal projects—IKE, DUKE, and JOY—covering extensive land positions totaling over 1,600 square kilometers in prospective geological terrains. Positioned within the junior mining sector, the company specializes in the high-risk, high-reward early-stage exploration phase, aiming to identify economically viable mineral resources that attract development capital from larger partners. Its strategic focus on copper and gold aligns with global demand trends for metals critical to electrification and energy transition. The company's market position is that of a pure-play exploration entity, competing for investor capital based on the technical merit of its properties and management's ability to execute systematic exploration programs. Success is measured by drill results, resource definition, and strategic deal-making rather than conventional revenue generation.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Amarc generated no operating revenue during the period, which is typical for its development stage. The company reported a net loss of CAD 3.91 million, reflecting the substantial costs associated with mineral exploration activities, administrative overhead, and professional fees. Operating cash flow was significantly negative at CAD -8.73 million, demonstrating the high cash consumption required to fund exploration programs and advance its mineral property portfolio without any offsetting income streams.

Earnings Power And Capital Efficiency

Amarc's earnings power remains entirely prospective, contingent upon successful mineral discovery and project monetization. The current negative EPS of CAD -0.018 reflects the capital-intensive nature of exploration. Capital efficiency is measured through exploration expenditure effectiveness rather than traditional ROIC metrics. The company deployed substantial resources toward property evaluation and drilling programs, with capital expenditures fully expensed as exploration costs rather than capitalized, consistent with accounting treatment for high-risk mineral exploration.

Balance Sheet And Financial Health

The company maintains a modest financial position with CAD 1.21 million in cash and equivalents against CAD 0.995 million in total debt, indicating limited liquidity for ongoing operations. With negative operating cash flow and no revenue, Amarc's financial health is dependent on its ability to raise additional capital through equity financings or strategic partnerships to fund exploration programs and meet obligations beyond the immediate term.

Growth Trends And Dividend Policy

Growth is measured through exploration progress and property advancement rather than financial metrics. The company focuses on expanding known mineralized zones and discovering new targets across its project portfolio. Amarc maintains a zero-dividend policy, consistent with junior mining companies that reinvest all available capital into exploration activities to maximize discovery potential and shareholder value through capital appreciation rather than income distribution.

Valuation And Market Expectations

With a market capitalization of approximately CAD 305.8 million, the market valuation reflects speculative expectations for exploration success rather than current financial performance. The beta of 0.576 suggests lower volatility relative to the broader market, potentially indicating investor perception of measured risk despite the inherently speculative nature of mineral exploration. Valuation is primarily driven by perceived prospectivity of mineral properties and exploration potential.

Strategic Advantages And Outlook

Amarc's strategic advantages include its portfolio of large-scale exploration properties in mining-friendly British Columbia and management's technical expertise in mineral discovery. The outlook is entirely dependent on exploration results, partnership developments, and commodity price trends. Success requires continued capital access, technical execution, and favorable market conditions for base and precious metals to advance projects toward economic viability and potential monetization events.

Sources

Company DescriptionFinancial Metrics

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