investorscraft@gmail.com

Intrinsic ValueArizona Sonoran Copper Company Inc. (ASCU.TO)

Previous Close$5.58
Intrinsic Value
Upside potential
Previous Close
$5.58

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

Arizona Sonoran Copper Company Inc. operates in the copper mining sector, focusing on the exploration and development of base metal properties. Its primary asset, the Cactus Project in Arizona, positions the company as a potential future copper producer in a region with established mining infrastructure. The company’s strategy centers on advancing this project through feasibility studies and permitting, targeting long-term production in a market where copper demand is driven by electrification and renewable energy trends. As a junior mining company, ASCU competes in a capital-intensive industry, where success hinges on resource delineation, funding, and operational execution. The Cactus Project’s location in a mining-friendly jurisdiction enhances its appeal to investors, though the company remains in the pre-revenue stage, typical of early-stage exploration firms. Its market position is speculative, reliant on future project milestones and commodity price trends.

Revenue Profitability And Efficiency

The company reported no revenue in FY 2023, reflecting its pre-production status. Net income stood at a loss of CAD 7.0 million, with diluted EPS of -CAD 0.0663, consistent with exploration-stage mining companies. Operating cash flow was negative at CAD 9.7 million, while capital expenditures totaled CAD 21.9 million, directed toward advancing the Cactus Project. These metrics highlight the company’s current focus on development rather than profitability.

Earnings Power And Capital Efficiency

ASCU’s earnings power is constrained by its lack of revenue, with losses driven by exploration and administrative expenses. Capital efficiency is tied to project advancement, with expenditures focused on resource expansion and feasibility work. The company’s ability to secure additional funding will be critical to sustaining operations until production begins.

Balance Sheet And Financial Health

The balance sheet shows CAD 31.7 million in cash and equivalents, providing liquidity for near-term activities. Total debt is minimal at CAD 16,000, indicating a low-leverage structure. However, the negative operating cash flow and high capital demands suggest ongoing reliance on equity financing or strategic partnerships to fund development.

Growth Trends And Dividend Policy

Growth is contingent on the Cactus Project’s progression, with no near-term revenue expected. The company does not pay dividends, typical of exploration-stage firms, reinvesting all available capital into project development. Future growth will depend on successful resource definition, permitting, and eventual production ramp-up.

Valuation And Market Expectations

With a market cap of CAD 310.7 million, ASCU is valued on speculative potential rather than current earnings. The beta of 0.647 suggests lower volatility relative to the broader market, possibly reflecting investor patience for long-term copper exposure. Valuation hinges on project milestones and copper price trends.

Strategic Advantages And Outlook

ASCU benefits from its asset’s location in a stable mining jurisdiction and rising copper demand. However, the outlook remains uncertain until production feasibility is confirmed. Strategic advantages include its focused project pipeline and potential for scalability, but execution risks and funding needs persist.

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