investorscraft@gmail.com

Intrinsic ValueBelmont Resources Inc. (BEA.V)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Belmont Resources Inc. operates as a junior mineral exploration company focused on acquiring and developing resource properties in North America. The company's core strategy involves identifying undervalued mineral assets with exploration potential, primarily targeting copper, gold, lithium, and uranium deposits across British Columbia, Saskatchewan, Washington, and Nevada. This diversified commodity approach allows Belmont to capitalize on multiple mineral cycles while maintaining a focused geographic presence in established mining jurisdictions with favorable regulatory frameworks and infrastructure. The company's flagship asset is the 100%-owned Come By Chance copper-gold porphyry project situated within the historically productive Greenwood mining camp, positioning it within a known mineralized belt with existing mining activity. As a micro-cap exploration firm, Belmont competes in a highly fragmented sector by leveraging technical expertise to advance early-stage projects through systematic exploration, with the ultimate goal of demonstrating economic viability to attract development partners or acquisition interest. The company's market position reflects that of a typical junior explorer, characterized by high-risk exploration activities, limited revenue generation, and dependence on equity markets for funding ongoing operations and property expenditures.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Belmont Resources reported no revenue for the period, reflecting its developmental stage focused entirely on mineral property acquisition and exploration. The company recorded a net loss of CAD 670,120, consistent with the capital-intensive nature of mineral exploration where significant expenditures precede potential production. Operating cash flow was negative CAD 893,966, indicating substantial cash consumption from exploration activities and corporate overhead without corresponding income streams from operations.

Earnings Power And Capital Efficiency

Belmont's earnings power remains unrealized, with diluted EPS of -CAD 0.0066 reflecting the company's pre-production status. Capital expenditures of CAD 125,410 were directed toward advancing exploration projects, particularly the Come By Chance property. The negative operating cash flow demonstrates the company's current stage of capital deployment without revenue generation, typical of junior exploration companies in the resource development lifecycle.

Balance Sheet And Financial Health

The company maintains a debt-free balance sheet with cash and equivalents of CAD 529,882, providing limited runway for ongoing exploration programs. With no long-term debt obligations, Belmont's financial risk profile is primarily centered on equity dilution risk rather than solvency concerns. The modest cash position relative to annual cash burn rates suggests the need for future financing to sustain exploration activities beyond the near term.

Growth Trends And Dividend Policy

Growth is measured through exploration progress rather than financial metrics, with the company focused on advancing its mineral property portfolio through technical work programs. No dividend payments are made, as is standard for exploration-stage companies that reinvest all available capital into property development. Shareholder returns are contingent on successful exploration outcomes that enhance project valuation or lead to corporate transactions.

Valuation And Market Expectations

With a market capitalization of approximately CAD 3.56 million, valuation reflects speculative interest in the company's exploration portfolio rather than fundamental earnings. The beta of 0.851 suggests moderate correlation with broader market movements, though micro-cap resource stocks typically exhibit higher volatility. Market expectations are tied to exploration success and commodity price movements rather than traditional financial performance metrics.

Strategic Advantages And Outlook

Belmont's strategic position hinges on its diversified mineral portfolio in mining-friendly jurisdictions and its debt-free capital structure. The outlook remains speculative, dependent on exploration results, commodity price trends, and the company's ability to secure additional funding. Success will require demonstrating technical progress on key projects to attract partnership interest or market validation, with the Come By Chance project representing the nearest-term value catalyst.

Sources

Company description and financial data provided

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