investorscraft@gmail.com

Intrinsic ValueBlack Iron Inc. (BKI.TO)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

Black Iron Inc. is a Canadian-based exploration and development company focused on advancing its Shymanivske iron ore project in Ukraine. The company operates in the industrial materials sector, specifically within iron ore, a critical input for steel production. Its core revenue model hinges on the eventual extraction and sale of high-grade iron ore, though it remains pre-revenue as it navigates development and financing stages. The Shymanivske project, covering 2.56 square kilometers, is strategically located in Krivyi Rih, a region known for its iron ore deposits, positioning Black Iron in a resource-rich but geopolitically sensitive area. The company’s market position is speculative, given its early-stage status and reliance on project execution amid global iron ore price volatility and regional instability. Black Iron’s long-term viability depends on securing funding, operational permits, and offtake agreements to transition from exploration to production. The company competes indirectly with established iron ore miners but differentiates itself through its high-potential asset in a traditionally productive region.

Revenue Profitability And Efficiency

Black Iron reported no revenue in FY 2023, reflecting its pre-production status. The company posted a net loss of CAD 1.58 million, with diluted EPS of -CAD 0.0052, underscoring its reliance on external financing to sustain operations. Operating cash flow was negative at CAD 2.04 million, with no capital expenditures recorded, indicating minimal activity beyond administrative and exploratory costs.

Earnings Power And Capital Efficiency

The company’s earnings power remains unrealized, as it lacks operational income. Capital efficiency is constrained by its exploration-phase model, with negative cash flows and no near-term path to profitability. The absence of capital expenditures suggests deferred project development, likely due to funding or geopolitical challenges.

Balance Sheet And Financial Health

Black Iron’s balance sheet shows limited liquidity, with CAD 1.78 million in cash and equivalents against CAD 0.54 million in total debt. The modest cash position and lack of revenue raise concerns about its ability to fund ongoing operations without additional equity or debt financing. Financial health is precarious, given its reliance on external capital to advance its project.

Growth Trends And Dividend Policy

Growth is contingent on the Shymanivske project’s progression, which faces significant execution risks. The company has no dividend policy, typical of pre-revenue exploration firms, and reinvests all available capital into development efforts. Shareholder returns are speculative, tied to future project milestones or potential asset sales.

Valuation And Market Expectations

With a market cap of CAD 39.5 million, Black Iron’s valuation reflects investor optimism about its asset potential, despite operational and geopolitical uncertainties. The high beta of 2.443 indicates significant volatility, aligning with its speculative profile. Market expectations hinge on project advancement, though timelines remain unclear.

Strategic Advantages And Outlook

Black Iron’s key advantage lies in its high-grade iron ore asset in a resource-rich region, but geopolitical risks in Ukraine pose material challenges. The outlook is highly uncertain, dependent on financing, permitting, and stability in the region. Success would require strategic partnerships or offtake agreements to de-risk the project and attract capital.

Sources

Company filings, Toronto Stock Exchange 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