investorscraft@gmail.com

Intrinsic ValueBarksdale Resources Corp. (BRO.V)

Previous Close$0.16
Intrinsic Value
Upside potential
Previous Close
$0.16

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

Barksdale Resources Corp. operates as a junior mineral exploration company focused on acquiring and developing precious and base metal projects in mining-friendly jurisdictions of the southwestern United States and Mexico. The company's core business model centers on early-stage exploration and asset advancement through geological surveys, drilling programs, and technical studies to establish mineral resource potential. Its primary revenue strategy involves securing mineral rights to underexplored properties, conducting systematic exploration to increase their value, and pursuing strategic partnerships, joint ventures, or outright asset sales to monetize discoveries. Barksdale's flagship Sunnyside property in Arizona's prolific Patagonia Mountains represents its most advanced asset, complemented by a portfolio of earlier-stage projects in similar geological settings. The company competes in the highly speculative junior mining sector, where success depends on technical expertise, capital allocation efficiency, and the ability to navigate complex permitting processes. Its market position is that of an early-stage explorer rather than a producer, with value creation tied entirely to exploration success and commodity price cycles affecting copper, zinc, and precious metals.

Revenue Profitability And Efficiency

Barksdale operates as a pre-revenue exploration company, reporting zero revenue for the fiscal year ending March 2024. The company recorded a net loss of CAD 4.63 million, reflecting the substantial costs associated with mineral property exploration and corporate operations. Operating cash flow was negative CAD 1.19 million, while capital expenditures of CAD 6.42 million indicate significant investment in advancing mineral properties through exploration activities. These financial metrics are characteristic of junior mining companies in the development phase, where profitability remains a long-term objective dependent on successful resource definition and eventual project development.

Earnings Power And Capital Efficiency

The company demonstrates no current earnings power, with diluted earnings per share of negative CAD 0.0554. Capital efficiency is measured by the allocation of funds toward exploration programs designed to increase the value of mineral properties. The substantial capital expenditures relative to the company's market capitalization suggest aggressive investment in exploration, though the ultimate return on this capital depends entirely on exploration outcomes. Negative operating cash flow indicates the company relies on external financing to fund ongoing operations and exploration initiatives.

Balance Sheet And Financial Health

Barksdale maintains a minimal cash position of CAD 46,287, which appears insufficient to support ongoing operations without additional financing. Total debt of CAD 1.44 million represents obligations that will require management attention. The balance sheet structure is typical of early-stage exploration companies, with value concentrated in mineral property interests rather than liquid assets. The company's financial health is contingent on its ability to secure additional funding through equity offerings, joint ventures, or other financing arrangements to continue exploration programs.

Growth Trends And Dividend Policy

As an exploration-stage company, Barksdale's growth trajectory is measured through mineral property advancement rather than financial metrics. The significant capital expenditure during the period indicates active investment in exploration activities across its project portfolio. The company maintains no dividend policy, consistent with its developmental stage and negative earnings. Future growth depends entirely on successful exploration results, potential resource definition, and the ability to advance projects toward economic viability in evolving commodity markets.

Valuation And Market Expectations

With a market capitalization of approximately CAD 10.94 million, the market appears to ascribe modest value to Barksdale's exploration portfolio and technical capabilities. The negative beta of -0.967 suggests the stock's price movements have historically been inversely correlated with broader market trends, a characteristic sometimes observed in speculative resource stocks. Valuation reflects market expectations for exploration success rather than current financial performance, with investors pricing in the optionality value of the company's mineral claims in prospective geological settings.

Strategic Advantages And Outlook

Barksdale's strategic position hinges on its portfolio of properties in established mining districts and its focus on copper and precious metals exploration. The company's outlook is intrinsically tied to exploration results, commodity price trends, and its ability to secure funding for continued operations. Success depends on technical execution in identifying economically viable mineral deposits and strategic decision-making regarding project advancement or partnership opportunities. The junior mining sector presents significant risk but corresponding potential reward if exploration efforts yield commercially significant discoveries.

Sources

Company public filingsTSXV disclosures

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