investorscraft@gmail.com

Intrinsic ValueBenton Resources Inc. (BEX.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

Benton Resources Inc. operates as a mineral exploration company focused on discovering and developing precious and base metal deposits, primarily within the mineral-rich jurisdictions of Ontario and Newfoundland. The company employs a prospect generator model, advancing early-stage exploration projects through strategic joint ventures and partnerships to mitigate capital requirements while retaining significant upside exposure. Its diversified portfolio targets gold, silver, nickel, copper, platinum group elements, and lithium, reflecting a strategic approach to capitalizing on multiple commodity cycles. Benton's flagship Far Lake Copper project, situated west of Thunder Bay, Ontario, represents a core asset, complemented by other holdings like Abernethy and Armit Lake. The company's strategic alliance with Sokoman Minerals Corp. through joint ventures on the Grey River Gold, Golden Hope, and Kepenkeck properties in Newfoundland exemplifies its collaborative strategy to de-risk exploration and share technical expertise. Positioned within the highly speculative junior mining sector, Benton competes for investor capital by leveraging its geological acumen and strategic land positions in proven Canadian mining camps, aiming to make a significant discovery that can be monetized through asset sales or further development.

Revenue Profitability And Efficiency

As a pre-revenue mineral exploration company, Benton Resources reported no revenue for the fiscal year. The company's operations resulted in a net loss of CAD 3.38 million, reflecting the high-cost, capital-intensive nature of early-stage exploration activities. The diluted earnings per share was negative CAD 0.02. The business model is inherently unprofitable during the exploration phase, with financial performance measured by progress in advancing its project portfolio rather than traditional profitability metrics.

Earnings Power And Capital Efficiency

Benton's operational focus consumes capital without generating current earnings, as evidenced by the negative net income. The company generated a positive operating cash flow of CAD 326,550, which, alongside modest capital expenditures of CAD 77,995, indicates a careful management of its limited financial resources. The primary measure of capital efficiency at this stage is the strategic allocation of funds to high-potential exploration targets to maximize the probability of a discovery.

Balance Sheet And Financial Health

The company maintains a minimal debt load of CAD 1,731, resulting in a very low leverage profile. Cash and cash equivalents stood at CAD 340,949, providing limited working capital to fund ongoing exploration programs. The balance sheet is characteristic of a junior explorer, with financial health heavily dependent on the ability to raise additional equity capital through financings to sustain operations and advance its projects.

Growth Trends And Dividend Policy

Growth for Benton is defined by the technical advancement of its exploration properties, such as drilling results and resource definition, rather than financial growth metrics. The company does not pay a dividend, which is standard for exploration-stage firms, as all available capital is reinvested into exploration activities to create long-term value through asset appreciation and potential discovery.

Valuation And Market Expectations

With a market capitalization of approximately CAD 13.4 million, the market's valuation reflects speculative expectations for future discovery success rather than current financials. The exceptionally high beta of 3.196 indicates extreme volatility and high sensitivity to market sentiment, commodity prices, and exploration news flow, which are the primary drivers of value for junior mining stocks.

Strategic Advantages And Outlook

Benton's strategic advantage lies in its diversified project portfolio and its prospect generator model, which helps conserve capital. The outlook is entirely contingent on successful exploration results. A significant discovery at one of its key projects, such as Far Lake, could dramatically alter the company's trajectory, while a prolonged lack of success would necessitate continued capital raising under potentially dilutive conditions.

Sources

Company Filings (SEDAR)

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