investorscraft@gmail.com

Intrinsic ValueBonterra Resources Inc. (BTR.V)

Previous Close$0.18
Intrinsic Value
Upside potential
Previous Close
$0.18

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

Bonterra Resources Inc. operates as a junior mineral exploration company focused exclusively on gold and silver deposits within the prolific mining districts of Canada. The company's core revenue model is not yet operational, as it remains in the pre-production exploration phase, funding its activities through equity financing rather than mineral sales. Its primary assets consist of three key deposits—Gladiator, Moroy, and Barry—located in Quebec, alongside full ownership of the Bachelor Mill, a strategic processing asset that provides future optionality. Bonterra competes in the highly speculative junior mining sector, where success hinges on proving resource viability and attracting development capital. The company's market position is that of an early-stage explorer, with value contingent on advancing its projects toward economic feasibility studies and potential future production. Its activities are concentrated in established mining regions, which may reduce some geological risk but require significant capital to transition from exploration to revenue generation.

Revenue Profitability And Efficiency

As a pre-revenue exploration company, Bonterra generated no income during the period, reflecting its developmental stage. The company reported a net loss of CAD 9.53 million, which is consistent with the capital-intensive nature of mineral exploration. Operating cash flow was deeply negative at CAD 9.59 million, indicating substantial cash consumption to fund ongoing exploration and corporate activities without any offsetting operational income.

Earnings Power And Capital Efficiency

Bonterra currently lacks earnings power, with a diluted EPS of -CAD 0.0629. Capital efficiency cannot be measured through conventional metrics like ROIC due to the absence of revenue. The company's primary use of capital is directed toward exploration activities aimed at increasing the value of its mineral properties, with success measured by resource definition rather than immediate financial returns.

Balance Sheet And Financial Health

The balance sheet shows minimal debt, with cash reserves of approximately CAD 1.21 million. This limited liquidity position, combined with negative cash flow, suggests the company will likely require additional financing in the near term to sustain its exploration programs. The absence of debt provides financial flexibility but does not mitigate the need for continued equity fundraising to maintain operations.

Growth Trends And Dividend Policy

Growth is measured through exploration progress and resource expansion rather than financial metrics. The company does not pay dividends, which is typical for junior explorers that reinvest all available capital into property development. Future growth depends entirely on successful exploration results and the ability to advance projects toward economic viability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 33.7 million, the market valuation reflects speculative expectations about the potential of Bonterra's mineral properties. The beta of 1.066 indicates stock volatility slightly above the market average, characteristic of exploration-stage mining stocks whose fortunes are tied to commodity prices and drilling results.

Strategic Advantages And Outlook

Bonterra's strategic advantages include its portfolio of assets in mining-friendly Quebec and ownership of the Bachelor Mill infrastructure. The outlook remains highly speculative, dependent on successful exploration outcomes and the ability to secure financing. The company's future hinges on demonstrating that its deposits contain economically viable resources capable of supporting a future mining operation.

Sources

Company DescriptionFinancial Data Provided

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