investorscraft@gmail.com

Intrinsic ValueCBLT Inc. (CBLT.V)

Previous Close$0.05
Intrinsic Value
Upside potential
Previous Close
$0.05

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

CBLT Inc. operates as a junior mineral exploration company focused on acquiring, exploring, and developing mineral properties primarily within Canada. The company strategically targets battery metals, with cobalt as a key exploration focus, alongside gold, silver, copper, and zinc. This positions CBLT within the high-growth critical minerals sector, capitalizing on global demand driven by the electrification of transportation and renewable energy storage. As a micro-cap entity on the TSX Venture Exchange, the company employs a project generator model, seeking to advance early-stage properties through exploration to create value for potential joint venture partnerships or outright sale. Its market position is that of an early-stage speculator in the volatile junior mining landscape, where success is heavily dependent on technical exploration results and capital market conditions for resource companies. The company's operations are characterized by high-risk, high-reward exploration activities with long development timelines, typical of junior miners navigating the capital-intensive pathway from discovery to economic deposit.

Revenue Profitability And Efficiency

CBLT reported no revenue for the fiscal year, which is consistent with its pre-revenue stage as an exploration company. The company recorded a nominal net income of CAD 38,779, though this figure does not represent operational profitability from core activities. Operating cash flow was significantly negative at CAD -316,610, reflecting substantial cash outflows dedicated to exploration and corporate administrative expenses necessary to maintain its mineral property portfolio and listing status.

Earnings Power And Capital Efficiency

The company's earnings power remains unrealized, as it has not yet advanced any properties to production. The diluted EPS of CAD 0.0005 is negligible and does not indicate sustainable earnings. Capital efficiency is challenging to assess traditionally, as the business model involves burning cash to fund exploration in hopes of a future discovery that would generate substantial returns on invested capital, a common characteristic of junior mining ventures.

Balance Sheet And Financial Health

CBLT maintains a debt-free balance sheet with total debt reported as zero, reducing financial risk. Cash and equivalents stood at CAD 173,480 at period end. However, the negative operating cash flow indicates a reliance on equity financing to fund ongoing operations and exploration programs. The company's financial health is typical of early-stage explorers, with survival contingent on its ability to raise additional capital through equity markets to continue funding its exploration activities.

Growth Trends And Dividend Policy

As a pre-revenue exploration company, CBLT does not have an established growth trajectory from operations. Growth is measured through advancement of its mineral properties along the exploration value chain. The company has no dividend policy, which is standard for junior miners that reinvest all available capital into exploration and development activities rather than returning cash to shareholders. Future growth is entirely dependent on successful exploration outcomes.

Valuation And Market Expectations

With a market capitalization of approximately CAD 2.3 million, the market valuation reflects the high-risk nature of early-stage mineral exploration. The beta of 1.672 indicates higher volatility than the broader market, consistent with speculative resource stocks. The valuation primarily incorporates option value on the company's mineral property portfolio rather than current cash flows, with market expectations centered on potential exploration success.

Strategic Advantages And Outlook

CBLT's strategic advantage lies in its focus on battery metals like cobalt, which are essential for the energy transition. Its project generator model allows for cost-effective exploration. The outlook remains highly speculative, entirely dependent on exploration results and the company's ability to secure financing. Success would require a significant mineral discovery that could attract partnership interest or acquisition, while failure to raise capital poses existential risk.

Sources

Company Financial StatementsTSX Venture Exchange Filings

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