investorscraft@gmail.com

Intrinsic ValueAngkor Resources Corp. (ANK.V)

Previous Close$0.35
Intrinsic Value
Upside potential
Previous Close
$0.35

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

Angkor Resources Corp. operates as a junior exploration company focused on discovering and developing mineral and energy resources in Cambodia. The company's core revenue model is entirely exploration-driven, relying on capital markets funding to advance its projects with the objective of making significant discoveries that can be monetized through joint ventures, asset sales, or future production. Its primary assets include a 266-square-kilometer land package for gold, silver, and copper exploration, alongside a substantial 7,300-square-kilometer oil and gas concession, positioning it as a notable player in Cambodia's emerging resource sector. Within the competitive junior mining and energy sector, Angkor distinguishes itself through its first-mover advantage and extensive license holdings in a relatively underexplored jurisdiction. The company's strategy involves systematic exploration to demonstrate asset value and attract partnership or acquisition interest from larger mining and energy firms, a common path for junior explorers seeking to mitigate the high risks and capital requirements of development. Its market position is that of a high-risk, high-potential venture, typical of early-stage exploration companies whose success is contingent on technical execution and commodity price cycles.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Angkor Resources reported no revenue for the period, which is consistent with its stage of development. The company recorded a net loss of CAD 0.62 million, reflecting the ongoing costs of its exploration programs and corporate operations. Operating cash flow was significantly negative at CAD -1.11 million, underscoring the cash-intensive nature of mineral and energy exploration before any commercial production is achieved.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted loss per share of CAD 0.0034, as it is in a capital deployment phase focused on exploration. Capital expenditures of CAD -0.19 million indicate active investment in its asset base. The primary measure of capital efficiency at this stage is the advancement of its projects toward increasing their resource potential and market value rather than generating returns.

Balance Sheet And Financial Health

Angkor's balance sheet reflects the financial profile of a junior explorer, with a modest cash position of CAD 0.17 million against total debt of CAD 5.98 million. This debt level, relative to its market capitalization of approximately CAD 50.5 million, indicates a leveraged capital structure that is common for companies funding exploration through debt and equity. Financial health is dependent on its ability to secure additional funding to continue operations.

Growth Trends And Dividend Policy

Growth is measured by exploration progress and asset development rather than financial metrics. The company does not pay a dividend, which is standard for exploration-stage firms that reinvest all available capital into project advancement. Future growth is contingent on successful exploration results and the ability to transition projects to more advanced stages, which would potentially attract development partners or funding.

Valuation And Market Expectations

The market capitalization of approximately CAD 50.5 million values the company based on the perceived potential of its Cambodian exploration licenses. A negative beta of -0.334 suggests a historical low correlation with the broader market, which may be characteristic of speculative resource stocks. This valuation inherently reflects high-risk expectations of future discovery and successful project monetization.

Strategic Advantages And Outlook

Angkor's strategic advantage lies in its extensive, early-mover land position in a frontier jurisdiction. The outlook is inherently speculative, tied directly to exploration outcomes and commodity prices. Success depends on technical execution, securing ongoing financing, and ultimately proving the economic viability of its resources to create value for shareholders through strategic transactions.

Sources

Company DescriptionFinancial 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