investorscraft@gmail.com

Intrinsic ValueA.I.S. Resources Limited (AIS.V)

Previous Close$0.09
Intrinsic Value
Upside potential
Previous Close
$0.09

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

A.I.S. Resources Limited operates as a venture capital firm specializing in early-stage and growth capital investments within the basic materials sector, with a particular focus on mining and mineral trading. The company strategically targets battery materials such as lithium, manganese, nickel, and gold, positioning itself to capitalize on the global transition to clean energy and electrification. Its investment mandate extends to complementary sectors including internet of things and information technology, creating a diversified portfolio of resource-focused ventures. The firm employs a disciplined investment approach primarily through private placements, typically maintaining a four-month holding period while issuing new shares to fund its acquisitions. Geographically, A.I.S. Resources concentrates its activities in resource-rich jurisdictions including British Columbia, Australia, and Latin America, leveraging regional expertise to identify undervalued opportunities. This niche positioning allows the company to act as a financial intermediary between promising mineral projects and capital markets, though it operates in a highly competitive space dominated by larger resource investment firms. The company's success depends on its ability to identify viable early-stage mining projects and secure strategic partnerships in the volatile commodities market.

Revenue Profitability And Efficiency

The company reported no revenue for the period, reflecting its venture capital model where investment returns typically materialize over longer time horizons. A net loss of CAD 629,674 indicates significant ongoing operational costs without corresponding income streams from its portfolio investments. Negative operating cash flow of CAD 124,495 further demonstrates the cash-intensive nature of early-stage investment activities before portfolio companies reach maturity.

Earnings Power And Capital Efficiency

The diluted EPS of -CAD 0.0308 reflects the company's current pre-revenue stage and the challenges of generating earnings from early-stage investments. Minimal capital expenditures of CAD 3,478 suggest limited direct investment in physical assets, consistent with its focus on financial investments rather than operational mining activities. The venture capital model inherently carries high risk with potential for substantial returns upon successful exits.

Balance Sheet And Financial Health

The balance sheet shows constrained liquidity with cash equivalents of only CAD 728, while carrying total debt of CAD 630,224. This significant debt burden relative to minimal cash reserves presents substantial financial risk for a company of this market capitalization. The capital structure appears heavily leveraged, potentially limiting flexibility for new investments without additional equity financing.

Growth Trends And Dividend Policy

With no current revenue generation and a consistent pattern of losses, the company's growth is entirely dependent on the future performance of its investment portfolio. The absence of a dividend policy is appropriate given the early-stage nature of its investments and negative earnings. Shareholder returns are contingent on successful realization of investments rather than current income distribution.

Valuation And Market Expectations

The modest market capitalization of approximately CAD 1.02 million reflects market skepticism about near-term prospects. The low beta of 0.255 suggests the stock trades with lower volatility than the broader market, potentially indicating limited trading activity or investor interest. Valuation appears to be based on speculative potential rather than current financial metrics.

Strategic Advantages And Outlook

The company's specialized focus on battery materials aligns with long-term electrification trends, though execution risk remains high. Its geographic focus on established mining jurisdictions provides access to quality projects but faces intense competition. Success will depend on strategic exits from investments and the ability to secure additional funding to support ongoing operations and new opportunities.

Sources

Company description and financial data provided

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